Stock Scorer

Pursuit Attractions and Hospitality, Inc. (PRSU)

Every figure this model derived for PRSU, 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 83,367,000 PaymentsToAcquireProductiveAssets 2026-06-30
cash 33,864,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 216,730,000 AssetsCurrent 2026-06-30
current liabilities 134,920,000 LiabilitiesCurrent 2026-06-30
equity 536,252,000 StockholdersEquity 2026-06-30
interest expense 11,258,000 InterestExpense 2026-06-30
ocf 77,930,000 NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 2026-06-30
revenue 483,230,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 6,826,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin25.53
current ratio2.17
current ratio reported1.61
deferred revenue growth4.52
dilution pct32.57
ebit cagr314.87
ev ebit22.64
ev owner earnings-135.18
ev sales3.43
fcf margin-1.13
growth cv4.59
interest cover6.5
net debt ebitda1.75
operating margin15.15
owner earnings margin-2.54
revenue growth26.37
revenue growth per share-4.67
roic7.82
rule of 4041.52
sbc pct revenue1.41

Everything else this filing tags

400 more elements from PRSU'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
BusinessAcquisitionsProFormaRevenue1,250,290,0002016-12-31 55USD
Revenues1,064,987,0002014-12-31 9USD
Assets1,020,329,0002026-06-30 135USD
LiabilitiesAndStockholdersEquity1,020,329,0002026-06-30 125USD
DisposalGroupIncludingDiscontinuedOperationRevenue999,135,0002024-12-31 12USD
PropertyPlantAndEquipmentGross803,851,0002026-06-30 118USD
AdditionalPaidInCapitalCommonStock679,341,0002026-06-30 125USD
NoncurrentAssets649,300,0002025-12-31 42USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest608,962,0002026-06-30 290USD
PropertyPlantAndEquipmentNet590,266,0002026-06-30 126USD
DebtInstrumentFaceAmount500,000,0002025-03-31 5USD
PropertyPlantAndEquipmentNetExcludingCapitalLeasedAssets484,017,0002021-09-30 22USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax445,434,0002024-12-31 10USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment414,244,0002024-06-30 100USD
Liabilities411,367,0002026-06-30 125USD
InterestExpenseDebt400,000,0002025-03-31 5USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation305,774,0002023-12-31 1USD
SalesRevenueNet277,428,0002018-03-31 139USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation270,095,0002023-12-31 3USD
ProceedsFromIssuanceOfDebt260,873,0002026-06-30 116USD
CostOfServices257,295,0002018-03-31 91USD
ContractWithCustomerLiabilityRevenueRecognized-252,230,0002024-09-30 33USD
SalesRevenueServicesNet245,548,0002018-03-31 2USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities237,258,0002026-06-30 88USD
LongTermDebtAndCapitalLeaseObligations234,082,0002026-06-30 126USD
LongTermDebtNoncurrent225,482,0002018-12-31 41USD
LongTermDebtFairValue218,900,0002026-03-31 115USD
CommonStockSharesAuthorized200,000,0002026-06-30 125shares
TreasuryStockValue192,403,0002026-06-30 125USD
LongTermDebt191,830,0002026-06-30 96USD
CostsAndExpenses189,421,0002026-06-30 201USD
GoodwillImpairmentLoss185,789,0002020-12-31 15USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent177,072,0002023-12-31 3USD
FinanceLeaseLiabilityPaymentsDue168,914,0002026-06-30 31USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive164,130,0002025-12-31 12USD
OperatingIncomeLoss137,499,0002024-09-30 193USD
NetCashProvidedByUsedInOperatingActivities133,096,0002024-09-30 122USD
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent128,702,0002023-12-31 1USD
RepaymentsOfDebtAndCapitalLeaseObligations128,211,0002018-12-31 30USD
LinesOfCreditCurrent127,500,0002015-12-31 12USD
Goodwill127,112,0002026-06-30 135USD
FinanceLeaseLiabilityUndiscountedExcessAmount123,486,0002026-06-30 31USD
AssetsHeldForSaleNotPartOfDisposalGroupCurrent120,224,0002026-06-30 6USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet119,807,0002023-12-31 1USD
PaymentsToAcquireBusinessesNetOfCashAcquired107,915,0002025-12-31 114USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent98,878,0002023-12-31 1USD
IntangibleAssetsGrossExcludingGoodwill87,984,0002026-06-30 106USD
OperatingLeasesFutureMinimumPaymentsDue87,593,0002018-12-31 11USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal82,000,0002012-12-31 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign80,289,0002025-12-31 42USD
FiniteLivedIntangibleAssetsGross78,874,0002026-06-30 118USD
IntangibleAssetsNetExcludingGoodwill73,158,0002026-06-30 126USD
NonredeemableNoncontrollingInterest72,710,0002026-06-30 78USD
ContractWithCustomerLiability68,367,0002024-09-30 61USD
FiniteLivedIntangibleAssetsNet64,048,0002026-06-30 109USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayableCurrent62,671,0002023-12-31 1USD
DeferredTaxAssetsGross62,492,0002025-12-31 40USD
OperatingLeasesRentExpenseMinimumRentals59,767,0002018-12-31 21USD
RepaymentsOfLongTermDebtAndCapitalSecurities58,981,0002015-09-30 40USD
OperatingLeasesRentExpenseNet56,930,0002018-12-31 21USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive52,822,0002025-12-31 39USD
NetCashProvidedByUsedInFinancingActivities52,265,0002026-06-30 126USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations51,252,0002025-12-31 12USD
DeferredIncomeTaxLiabilities49,681,0002025-12-31 28USD
NetIncomeLossAvailableToCommonStockholdersDiluted48,363,0002025-09-30 60USD
PurchaseObligation47,600,0002018-12-31 7USD
RetainedEarningsAccumulatedDeficit47,480,0002026-06-30 125USD
CommonStockValue47,413,0002026-06-30 125USD
OtherLiabilitiesNoncurrent47,336,0002015-12-31 38USD
DeferredTaxAssetsValuationAllowance46,717,0002025-12-31 51USD
ValuationAllowancesAndReservesBalance46,717,0002025-12-31 4USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-45,579,0002026-06-30 101USD
FinanceLeaseLiability45,428,0002026-06-30 64USD
FinanceLeaseLiabilityNoncurrent44,973,0002026-06-30 50USD
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax43,727,0002016-12-31 35USD
BusinessAcquisitionsProFormaNetIncomeLoss42,517,0002016-12-31 55USD
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentFinancialAssets41,000,0002023-12-31 4USD
FinanceLeaseRightOfUseAsset40,157,0002026-06-30 60USD
SellingGeneralAndAdministrativeExpense40,001,0002026-06-30 19USD
EmployeeStockOwnershipPlanESOPDebtStructureDirectLoanAmount40,000,0002012-12-31 4USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments39,162,0002015-09-30 60USD
DisposalGroupIncludingDiscontinuedOperationInterestExpense39,059,0002024-12-31 10USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability38,838,0002021-12-31 16USD
GuaranteeObligationsMaximumExposure38,400,0002026-06-30 57USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent38,241,0002023-12-31 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents36,907,0002026-06-30 116USD
DeferredTaxLiabilitiesUndistributedForeignEarnings36,493,0002025-12-31 28USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-36,082,0002026-06-30 14USD
DeferredCreditsAndOtherLiabilities35,481,0002026-06-30 116USD
ContractWithCustomerLiabilityCurrent34,945,0002026-06-30 71USD
CustomerDepositsCurrent33,415,0002017-12-31 44USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment32,988,0002025-12-31 28USD
DeferredTaxLiabilitiesUnrealizedCurrencyTransactionGains32,828,0002026-06-30 116USD
CapitalizedContractCostNet32,820,0002024-09-30 59USD
PaymentsForRepurchaseOfCommonStock32,714,0002026-06-30 94USD
SalesRevenueGoodsNet31,880,0002018-03-31 2USD
ProceedsFromInsuranceSettlementInvestingActivities31,570,0002017-12-31 9USD
CostOfGoodsSold31,122,0002018-03-31 91USD
DividendsCommonStock30,500,0002014-01-24 15USD
DisposalGroupIncludingDiscontinuedOperationOtherCurrentLiabilities30,430,0002023-12-31 1USD
ContractWithCustomerAssetNetCurrent28,909,0002024-09-30 55USD
OperatingLeasesFutureMinimumPaymentsDueCurrent28,671,0002018-12-31 11USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxLiabilities28,038,0002023-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive27,860,0002025-12-31 12USD
WeightedAverageNumberOfDilutedSharesOutstanding27,779,0002026-06-30 203shares
WeightedAverageNumberOfSharesOutstandingBasic27,779,0002026-06-30 203shares
MultiemployerPlanContributionsByEmployer27,283,0002019-12-31 9USD
CommonStockSharesIssued27,263,0002026-06-30 122shares
CommonStockSharesOutstanding27,263,0002026-06-30 82shares
CapitalizedContractCostGross27,200,0002018-03-31 2USD
DeferredTaxAssetsNetNoncurrent26,163,0002019-12-31 70USD
MultiemployerPlanPeriodContributions25,772,0002016-12-31 15USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-25,270,0002025-12-31 42USD
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents25,269,0002023-12-31 1USD
PaymentsForProceedsFromOtherInvestingActivities-25,000,0002025-12-31 16USD
DeferredCostsCurrentAndNoncurrent25,000,0002025-12-31 5USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic24,876,0002025-12-31 16USD
ProceedsFromLifeInsurancePolicies24,800,0002020-12-31 2USD
DeferredTaxAssetsOperatingLossCarryforwards24,412,0002025-12-31 28USD
PaymentsForProceedsFromPreviousAcquisition23,900,0002026-07-14 1CAD
IncomeTaxReconciliationDeductions23,048,0002023-12-31 4USD
DeferredTaxAssetsNetCurrent23,042,0002015-09-30 36USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears22,919,0002018-12-31 11USD
NetIncomeLossAvailableToCommonStockholdersBasic22,668,0002025-12-31 176USD
ProfitLossFromRealEstateOperations22,668,0002025-12-31 54USD
LineOfCreditFacilityRemainingBorrowingCapacity22,600,0002018-06-30 24USD
PrepaidExpenseCurrent22,030,0002026-06-30 6USD
NoncontrollingInterestIncreaseFromBusinessCombination21,931,0002025-09-30 15USD
OtherLiabilitiesCurrent21,886,0002026-06-30 126USD
TaxCreditCarryforwardAmount21,800,0002014-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilitiesCurrent21,736,0002023-12-31 1USD
ImpairmentOfLongLivedAssetsHeldForUse21,700,0002024-12-31 1USD
TangibleAssetImpairmentCharges21,700,0002024-12-31 1USD
AccountsReceivableNetCurrent21,153,0002026-06-30 125USD
AccruedSalariesCurrent20,736,0002014-12-31 2USD
GoodwillImpairedAccumulatedImpairmentLoss20,200,0002025-12-31 27USD
CurrentIncomeTaxExpenseBenefit-19,569,0002025-12-31 42USD
CurrentForeignTaxExpenseBenefit-19,558,0002025-12-31 42USD
DepreciationDepletionAndAmortization19,326,0002026-06-30 138USD
DepreciationAndAmortization19,326,0002026-06-30 19USD
MultiemployerPlanPensionSignificantEmployerContributionCost18,981,0002023-12-31 12USD
LongTermDebtCurrent18,489,0002015-09-30 10USD
IncomeTaxesPaid18,400,0002025-09-30 119USD
InventoryNet17,775,0002026-06-30 126USD
AccountsPayableCurrent17,573,0002026-06-30 125USD
Depreciation17,300,0002026-06-30 190USD
PaymentsForProceedsFromPreviousAcquisition17,000,0002026-07-14 1USD
NetCashProvidedByUsedInInvestingActivities-16,843,0002026-03-31 124USD
IncreaseDecreaseInReceivables15,757,0002026-06-30 136USD
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill15,700,0002020-03-31 1USD
MultiemployerPlansWithdrawalObligation15,500,0002020-09-30 10USD
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax15,286,0002014-03-31 2USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesBeforeTax-15,144,0002013-12-31 4USD
ProceedsFromOtherDebt15,000,0002022-04-06 1USD
IncreaseDecreaseInPrepaidExpense14,946,0002026-06-30 4USD
FiniteLivedIntangibleAssetsAccumulatedAmortization14,826,0002026-06-30 118USD
MinorityInterest14,030,0002017-09-30 52USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-13,542,0002026-06-30 188USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest-13,386,0002026-06-30 201USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears13,217,0002018-12-31 11USD
DeferredTaxAssetsLiabilitiesNet13,188,0002025-12-31 30USD
DeferredTaxAssetsNet13,188,0002025-12-31 28USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeBeforeTax13,106,0002013-12-31 4USD
InventoryWorkInProcess12,822,0002017-12-31 46USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign12,700,0002014-12-31 3USD
ProceedsFromSaleOfProductiveAssets12,696,0002013-09-30 2USD
CostOfGoodsAndServicesSold12,575,0002026-06-30 13USD
DisposalGroupIncludingDiscontinuedOperationOtherNoncurrentAssets12,461,0002023-12-31 1USD
LineOfCreditFacilityAmountOutstanding12,400,0002012-12-31 3USD
IncomeTaxesPaidNet12,300,0002026-06-30 7USD
SelfInsuranceReserve12,200,0002024-09-30 44USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet11,800,0002021-03-18 10USD
GoodwillAcquiredDuringPeriod11,776,0002021-12-31 29USD
LesseeOperatingLeaseLiabilityPaymentsDue11,698,0002026-06-30 31USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets11,667,0002025-12-31 28USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate11,554,0002025-12-31 46USD
IncomeTaxPaidForeignAfterRefundReceived11,502,0002025-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationOtherCurrentAssets11,088,0002023-12-31 1USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-10,900,0002014-09-30 2USD
DeferredCompensationLiabilityCurrent10,682,0002026-06-30 113USD
IncreaseDecreaseInCustomerDeposits-10,572,0002017-12-31 61USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax10,544,0002017-09-30 52USD
DefinedBenefitPlanBenefitObligation10,400,0002025-12-31 2USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-10,264,0002017-09-30 52USD
TreasuryStockValueAcquiredCostMethod10,240,0002018-09-30 12USD
IncreaseDecreaseInOtherOperatingCapitalNet10,188,0002026-06-30 138USD
CapitalizedComputerSoftwareNet10,100,0002017-12-31 12USD
InventoryFinishedGoods9,983,0002024-12-31 50USD
NetIncomeLoss-9,766,0002026-06-30 280USD
InterestPaid9,700,0002025-12-31 132USD
IncomeLossFromContinuingOperations-9,427,0002026-06-30 205USD
OtherAccruedLiabilitiesCurrent9,415,0002026-06-30 116USD
SalesAndExciseTaxPayableCurrent9,351,0002024-09-30 100USD
DefinedBenefitPlanFairValueOfPlanAssets9,300,0002025-12-31 2USD
OperatingLeaseRightOfUseAsset9,288,0002026-06-30 60USD
ProceedsFromPaymentsForOtherFinancingActivities-9,226,0002026-06-30 18USD
DeferredTaxAssetsOther9,084,0002025-12-31 28USD
OperatingLeaseLiability8,525,0002026-06-30 31USD
OperatingLeasesFutureMinimumPaymentsDueThereafter8,305,0002018-12-31 11USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears8,280,0002018-12-31 11USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeLossAfterTax8,136,0002013-12-31 4USD
OtherComprehensiveIncomeLossNetOfTax8,114,0002016-03-31 33USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax8,053,0002016-03-31 14USD
DividendsCommonStockCash7,801,0002023-12-31 90USD
IncreaseDecreaseInInventories7,653,0002026-06-30 136USD
ProfitLoss-7,614,0002026-06-30 201USD
LeaseCost7,566,0002026-06-30 88USD
StockRepurchasedDuringPeriodValue7,533,0002026-06-30 29USD
WorkersCompensationLiabilityCurrentAndNoncurrent7,300,0002024-09-30 44USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest-7,275,0002026-06-30 245USD
IncomeTaxPaidStateAndLocalAfterRefundReceived7,186,0002025-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationOtherExpense7,077,0002024-12-31 6USD
OperatingLeaseLiabilityNoncurrent6,884,0002026-06-30 60USD
BusinessCombinationAcquisitionOfLessThan100PercentNoncontrollingInterestFairValue6,800,0002021-03-18 10USD
TemporaryEquityStockIssuedDuringPeriodValueNewIssues6,735,0002017-12-31 2USD
LessorOperatingLeasePaymentsToBeReceived6,467,0002026-06-30 31USD
AccruedIncomeTaxesCurrent6,425,0002025-09-30 14USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits6,337,0002025-12-31 28USD
OtherExpenses6,319,0002025-06-30 117USD
IncreaseDecreaseInAccruedIncomeTaxesPayable6,266,0002025-12-31 130USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears6,201,0002018-12-31 11USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-6,092,0002013-09-30 3USD
FinanceLeaseLiabilityPaymentsDueYearFive6,079,0002025-12-31 12USD
AdjustmentForAmortization6,051,0002024-09-30 40USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent5,974,0002025-09-30 117USD
DeferredCompensationSharebasedArrangementsLiabilityClassifiedNoncurrent5,900,0002013-12-31 3USD
TaxesPayableCurrent5,802,0002026-06-30 36USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive5,564,0002025-12-31 12USD
ComprehensiveIncomeNetOfTax5,509,0002012-03-31 13USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders5,436,0002025-09-30 38USD
PaymentsOfDividendsMinorityInterest5,408,0002025-12-31 48USD
OtherNonoperatingExpense5,400,0002025-09-30 4USD
AccruedEmployeeBenefitsCurrent5,357,0002024-09-30 100USD
SelfInsuranceReserveCurrent5,224,0002024-09-30 100USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect5,213,0002026-06-30 64USD
OtherDepreciationAndAmortization5,200,0002025-12-31 1USD
NetCashProvidedByUsedInContinuingOperations5,154,0002026-06-30 14USD
OperatingLeaseImpairmentLoss5,100,0002024-12-31 2USD
IncreaseDecreaseInAccountsPayable-5,071,0002025-12-31 134USD
CapitalLeasesFutureMinimumPaymentsDue5,026,0002018-12-31 7USD
PreferredStockSharesAuthorized5,000,0002023-12-31 12shares
CapitalExpendituresIncurredButNotYetPaid4,900,0002025-12-31 97USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-4,881,0002025-12-31 44USD
DeferredTaxLiabilitiesOther4,856,0002025-12-31 28USD
InsuranceRecoveries4,800,0002026-06-30 16USD
CapitalLeaseObligations4,639,0002018-12-31 45USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments4,639,0002018-12-31 7USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiability4,500,0002012-12-31 1USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-4,482,0002012-03-31 13USD
PrepaidInsurance4,469,0002025-09-30 93USD
TreasuryStockCommonShares4,346,0002026-06-30 28shares
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths4,336,0002026-06-30 26USD
FinanceLeaseLiabilityPaymentsDueYearFour4,336,0002026-06-30 31USD
FinanceLeaseLiabilityPaymentsDueYearThree4,336,0002026-06-30 31USD
FinanceLeaseLiabilityPaymentsDueYearTwo4,336,0002026-06-30 31USD
IncomeTaxPaidFederalAfterRefundReceived4,318,0002025-12-31 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-4,286,0002026-06-30 159USD
LineOfCreditFacilityPeriodicPayment4,200,0002011-04-30 1USD
TreasuryStockShares4,119,3772023-03-31 97shares
OtherAssetsMiscellaneousCurrent4,079,0002025-06-30 94USD
AssetsFairValueDisclosure4,005,0002022-03-31 4USD
CapitalLeaseObligationsIncurred4,000,0002018-12-31 69USD
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations4,000,0002021-12-31 2USD
DeferredTaxAssetsGoodwillAndIntangibleAssets3,990,0002023-12-31 7USD
ContractWithCustomerAssetNetNoncurrent3,911,0002024-09-30 56USD
IncreaseDecreaseInEmployeeRelatedLiabilities-3,904,0002025-12-31 121USD
LossContingencyReceivableCurrent3,800,0002024-12-31 2USD
InvestmentsAndOtherNoncurrentAssets3,775,0002026-06-30 126USD
OperatingLeasePayments3,773,0002026-06-30 88USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-3,721,0002026-06-30 201USD
AccruedIncomeTaxes3,623,0002019-09-30 18USD
LettersOfCreditOutstandingAmount3,600,0002018-12-31 26USD
ValuationAllowancesAndReservesChargedToCostAndExpense3,588,0002025-12-31 3USD
WorkersCompensationDiscountAmount3,550,0002018-06-30 52USD
AllocatedShareBasedCompensationExpenseNetOfTax3,533,0002026-06-30 190USD
StockIssuedDuringPeriodValueEmployeeBenefitPlan3,485,0002013-09-30 10USD
AmortizationOfIntangibleAssets3,300,0002024-12-31 5USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount3,173,0002026-06-30 31USD
ProceedsFromMinorityShareholders3,151,0002024-09-30 4USD
FinanceLeaseInterestPaymentOnLiability3,113,0002026-06-30 88USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue3,100,0002024-12-31 27USD
ValuationAllowanceForImpairmentOfRecognizedServicingAssetsDisposals3,100,0002026-06-30 2USD
DeferredTaxAssetsStateTaxes3,089,0002019-12-31 17USD
OtherPrepaidExpenseCurrent3,083,0002025-09-30 96USD
DeferredIncomeTaxExpenseBenefit3,067,0002025-12-31 130USD
DepositLiabilityCurrent3,056,0002025-06-30 40USD
IncreaseDecreaseInRestructuringReserve3,001,0002025-03-31 83USD
IncomeTaxExpenseBenefit2,989,0002026-06-30 201USD
ProceedsFromStockOptionsExercised2,840,0002025-12-31 85USD
OperatingLeasesRentExpenseSubleaseRentals12,837,0002018-12-31 21USD
AccountsReceivableChangeInMethodCreditLossExpenseReversal2,800,0002020-03-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths2,772,0002026-06-30 37USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo2,750,0002026-06-30 58USD
CostOfServicesAmortization2,700,0002018-03-31 78USD
FinanceLeaseInterestExpense2,697,0002026-06-30 88USD
GoodwillTranslationAdjustments2,691,0002016-03-31 20USD
PaymentsOfDebtIssuanceCosts2,690,0002025-12-31 83USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree2,640,0002026-06-30 58USD
OperatingLeaseCost2,618,0002026-06-30 88USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue12,600,0002024-12-31 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive2,504,0002025-12-31 38USD
UnamortizedDebtIssuanceExpense2,471,0002026-06-30 91USD
DeferredFederalIncomeTaxExpenseBenefit2,468,0002025-12-31 42USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour2,428,0002026-06-30 58USD
IncomeTaxReconciliationPriorYearIncomeTaxes-2,406,0002016-12-31 12USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossTax2,319,0002025-12-31 39USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity-2,208,0002025-12-31 176USD
NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic-2,208,0002025-12-31 14USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment2,200,0002021-03-18 10USD
IncreaseDecreaseInDeferredIncomeTaxes-2,200,0002013-12-31 2USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear2,168,0002026-06-30 24USD
NetIncomeLossAttributableToNonredeemableNoncontrollingInterest2,152,0002026-06-30 116USD
IncomeTaxReceivable2,087,0002025-09-30 2USD
OtherComprehensiveIncomeDefinedBenefitPlanNetPriorServiceCostsCreditArisingDuringPeriodNetOfTax2,079,0002026-06-30 237USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetPriorServiceCostCreditBeforeTax-2,038,0002013-12-31 4USD
DividendsPayableCurrent2,023,0002020-03-31 33USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue1,981,0002026-06-30 141USD
DividendsPayableCurrentAndNoncurrent1,950,0002024-03-31 34USD
RestructuringReserveSettledWithCash-1,938,0002012-06-30 1USD
GoodwillOtherIncreaseDecrease-1,932,0002020-12-31 4USD
AccruedProfessionalFeesCurrent1,921,0002024-09-30 88USD
OtherAccruedLiabilitiesNoncurrent1,910,0002026-06-30 116USD
AssetsHeldForSaleCurrent1,814,0002014-03-31 2USD
CapitalLeasesFutureMinimumPaymentsDueCurrent1,803,0002018-12-31 7USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths1,803,0002026-06-30 26USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic1,800,0002012-12-31 2USD
DefinedBenefitPensionPlanLiabilitiesCurrent1,793,0002017-09-30 22USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear1,714,0002026-06-30 24USD
DeferredTaxAssetsTaxCreditCarryforwards1,709,0002025-12-31 31USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized1,700,0002016-12-31 5shares
OtherAssetsCurrent1,684,0002026-06-30 126USD
DeferredRentCreditCurrent1,659,0002018-12-31 42USD
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesCurrentAndNoncurrent1,651,0002014-09-30 2USD
OperatingLeaseLiabilityCurrent1,641,0002026-06-30 60USD
DebtAndCapitalLeaseObligations1,641,0002026-06-30 8USD
RestructuringReserve1,623,0002024-09-30 126USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears1,543,0002018-12-31 7USD
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths1,530,0002026-06-30 26USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability1,515,0002024-09-30 67USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized1,500,0002016-12-31 5shares
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo1,496,0002026-06-30 31USD
ShortTermLeaseCost1,485,0002026-06-30 88USD
AccruedPayrollTaxesCurrent1,431,0002022-09-30 56USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear1,428,0002026-06-30 41USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation1,427,0002025-12-31 94USD
DefinedBenefitPlanEffectOfOnePercentagePointIncreaseOnAccumulatedPostretirementBenefitObligation1,400,0002017-12-31 6USD
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseNet1,400,0002024-09-30 27USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree1,365,0002026-06-30 31USD
CapitalLeaseObligationsCurrent1,347,0002012-12-31 2USD
LessorOperatingLeasePaymentsToBeReceivedThereafter1,280,0002025-12-31 12USD
LitigationReserveCurrent1,250,0002020-03-31 9USD
LitigationReserveNoncurrent1,250,0002019-03-31 1USD
PrepaidTaxes1,230,0002025-09-30 90USD
SelfInsuranceReserveNoncurrent1,217,0002025-09-30 108USD
LessorOperatingLeasePaymentsToBeReceivedTwoYears1,216,0002026-06-30 31USD
LiabilityForUncertainTaxPositionsCurrent1,200,0002016-12-31 1USD
PaymentsForRepurchaseOfCommonStockForEmployeeTaxWithholdingObligations1,200,0002013-03-31 9USD
OtherEmployeeRelatedLiabilitiesCurrentAndNoncurrent1,200,0002024-09-30 13USD
PrescriptionDrugSubsidyReceiptsAfterYearFive1,169,0002013-12-31 2USD
RestructuringReserveSettledWithoutCash21,167,0002022-12-31 16USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour1,159,0002026-06-30 31USD
DefinedBenefitPlanNetPeriodicBenefitCost-1,135,0002025-12-31 16USD
DisposalGroupIncludingDiscontinuedOperationIntangibleAssetsNoncurrent1,120,0002023-12-31 1USD
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnAccumulatedPostretirementBenefitObligation11,100,0002017-12-31 6USD
DiscontinuedOperationAmountOfAdjustmentToPriorPeriodGainLossOnDisposalNetOfTax1,100,0002014-12-31 10USD
EnvironmentalExitCostsAssetsPreviouslyDisposedLiabilityForRemediation1,100,0002026-06-30 62USD
PaymentsForRestructuring1,100,0002024-09-30 95USD
AllocatedShareBasedCompensationExpense1,066,0002016-03-31 52USD
LessorOperatingLeasePaymentsToBeReceivedRemainderOfFiscalYear1,022,0002026-06-30 24USD
RestructuringReserveNoncurrent1,019,0002025-09-30 108USD
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedGainBeforeTax1,000,0002017-12-31 3USD
EquitySecuritiesFvNiUnrealizedGain1,000,0002018-12-31 1USD
LessorOperatingLeasePaymentsToBeReceivedThreeYears991,0002026-06-30 31USD
StockholdersEquityOther-881,0002025-12-31 173USD
CapitalLeaseObligationsNoncurrent879,0002012-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant861,5612016-12-31 16shares
LessorOperatingLeasePaymentsToBeReceivedFourYears859,0002026-06-30 31USD
CommonStockCapitalSharesReservedForFutureIssuance840,0002022-05-24 2shares
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossBeforeTax-827,0002013-09-30 4USD
PrepaidRent815,0002018-12-31 38USD
DefinedContributionPlanCostRecognized800,0002025-12-31 22USD
ProceedsFromIncomeTaxRefunds800,0002022-12-31 26USD
ProceedsFromInterestReceived800,0002024-09-30 2USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears787,0002018-12-31 7USD
InsuranceSettlementsReceivableCurrent784,0002025-12-31 12USD
RestructuringReserveCurrent766,0002022-09-30 84USD
TemporaryEquityAccretionToRedemptionValueAdjustment763,0002022-12-31 28USD
NetIncomeLossAttributableToNoncontrollingInterest747,0002017-09-30 86USD
PostemploymentBenefitsLiabilityCurrentAndNoncurrent743,0002026-06-30 8USD
UnrecognizedTaxBenefits739,0002023-12-31 48USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions736,0002013-12-31 1USD
IncomeTaxReconciliationOtherReconcilingItems734,0002016-12-31 19USD
FinanceLeasePrincipalPayments725,0002026-06-30 88USD
LessorOperatingLeasePaymentsToBeReceivedFiveYears720,0002025-12-31 12USD
DeferredTaxLiabilitiesFinancingArrangements716,0002024-09-30 25USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsNetOfTax715,0002018-09-30 21USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostTax-709,0002011-12-31 3USD
LongTermDebtAndCapitalLeaseObligationsCurrent705,0002026-06-30 126USD
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentIntangibles-700,0002015-09-30 3USD
LiabilityForUncertainTaxPositionsNoncurrent700,0002023-12-31 51USD

What to be careful about

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