{"symbol":"LTH","cik":1869198,"issuer_id":"sec-cik:0001869198","security_id":"sec-cik:0001869198:lth","entity_name":"Life Time Group Holdings, Inc.","fiscal_year_end_month":12,"fiscal_note":"Fiscal year ends in month 12; periods are labeled with the issuer's own fiscal calendar. Values are as most recently filed (restatements apply; per-share values are on current split basis per the connector's split table, flagged in adjusted). Flow items flagged in `derived` were computed (Q4 = FY \u2212 nine months; quarterly cash flow differenced from year-to-date filings) rather than read from a filing. `reconciliation.repaired` lists periods where a full-year figure was filed in a quarter slot: that row was dropped and the quarter rebuilt from the annual figure. `reconciliation.quarantined` lists periods where four filed quarters do not sum to the filed year \u2014 those quarterly values are withheld, so a blank there is a withholding rather than an absence of reporting.","reconciliation":{"repaired":[],"quarantined":[],"q4_basis":[]},"generated_at":"2026-11-08T07:32:53.709892+00:00","concepts_used":{"income":{"revenue":["RevenueFromContractWithCustomerExcludingAssessedTax"],"cost_of_revenue":["CostOfGoodsAndServicesSold"],"opex_sga":["SellingGeneralAndAdministrativeExpense"],"operating_income":["OperatingIncomeLoss"],"other_income":["NonoperatingIncomeExpense"],"pretax_income":["IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest"],"income_tax":["IncomeTaxExpenseBenefit"],"net_income":["NetIncomeLoss"],"eps_diluted":["EarningsPerShareDiluted"],"shares_diluted":["WeightedAverageNumberOfDilutedSharesOutstanding"]},"balance":{"cash_and_equivalents":["CashAndCashEquivalentsAtCarryingValue"],"total_current_assets":["AssetsCurrent"],"total_assets":["Assets"],"total_current_liabilities":["LiabilitiesCurrent"],"long_term_debt":["LongTermDebtNoncurrent"],"total_liabilities":["Liabilities"],"stockholders_equity":["StockholdersEquity"],"shares_outstanding":["dei:EntityCommonStockSharesOutstanding"]},"cashflow":{"cfo":["NetCashProvidedByUsedInOperatingActivities"],"capex":["PaymentsToAcquirePropertyPlantAndEquipment"],"buybacks":["PaymentsForRepurchaseOfCommonStock"],"depreciation_amortization":["DepreciationDepletionAndAmortization"]}},"annual":[{"label":"FY2019","end":"2019-12-31","income":{"revenue":1900371000,"opex_sga":227684000,"operating_income":168279000,"other_income":-128150000,"pretax_income":40129000,"income_tax":10080000,"net_income":30025000,"eps_diluted":0.22,"shares_diluted":139405000},"balance":{"stockholders_equity":1750183000},"cashflow":{"cfo":358718000,"capex":624017000,"depreciation_amortization":220468000,"fcf":-265299000},"derived":[],"adjusted":[],"filed":"2022-03-10","filed_exceptions":{"balance.stockholders_equity":"2023-03-08"},"first_filed":"2021-11-17"},{"label":"FY2020","end":"2020-12-31","income":{"revenue":948379000,"opex_sga":149898000,"operating_income":-359149000,"other_income":-128581000,"pretax_income":-487730000,"income_tax":-127538000,"net_income":-360192000,"eps_diluted":-2.48,"shares_diluted":145137000},"balance":{"cash_and_equivalents":33195000,"total_current_assets":165699000,"total_assets":6017558000,"total_current_liabilities":443132000,"long_term_debt":2133330000,"total_liabilities":4536145000,"stockholders_equity":1481413000},"cashflow":{"cfo":-95981000,"capex":265617000,"depreciation_amortization":247693000,"fcf":-361598000},"derived":[],"adjusted":[],"filed":"2023-03-08","filed_exceptions":{"balance.cash_and_equivalents":"2022-03-10","balance.long_term_debt":"2022-03-10","balance.stockholders_equity":"2024-02-28","balance.total_assets":"2022-03-10","balance.total_current_assets":"2022-03-10","balance.total_current_liabilities":"2022-03-10","balance.total_liabilities":"2022-03-10"},"first_filed":"2021-11-17"},{"label":"FY2021","end":"2021-12-31","income":{"revenue":1318053000,"opex_sga":480543000,"operating_income":-495188000,"other_income":-224525000,"pretax_income":-719713000,"income_tax":-140344000,"net_income":-579369000,"eps_diluted":-3.73,"shares_diluted":155470000},"balance":{"cash_and_equivalents":31637000,"total_current_assets":131524000,"total_assets":6256675000,"total_current_liabilities":406252000,"long_term_debt":1775719000,"total_liabilities":4165283000,"stockholders_equity":2091392000,"shares_outstanding":193059949.0},"cashflow":{"cfo":-20029000,"capex":328909000,"depreciation_amortization":235124000,"fcf":-348938000},"derived":[],"adjusted":[],"filed":"2024-02-28","filed_exceptions":{"balance.cash_and_equivalents":"2023-03-08","balance.long_term_debt":"2023-03-08","balance.shares_outstanding":"2022-03-10","balance.stockholders_equity":"2025-02-27","balance.total_assets":"2023-03-08","balance.total_current_assets":"2023-03-08","balance.total_current_liabilities":"2023-03-08","balance.total_liabilities":"2023-03-08"},"first_filed":"2022-03-10"},{"label":"FY2022","end":"2022-12-31","income":{"revenue":1822557000,"opex_sga":213976000,"operating_income":110619000,"other_income":-113237000,"pretax_income":-2618000,"income_tax":-825000,"net_income":-1793000,"eps_diluted":-0.01,"shares_diluted":193570000},"balance":{"cash_and_equivalents":25509000,"total_current_assets":131036000,"total_assets":6625363000,"total_current_liabilities":457406000,"long_term_debt":1805698000,"total_liabilities":4501102000,"stockholders_equity":2124261000,"shares_outstanding":194791585.0},"cashflow":{"cfo":200969000,"capex":591178000,"depreciation_amortization":228883000,"fcf":-390209000},"derived":[],"adjusted":[],"filed":"2025-02-27","filed_exceptions":{"balance.cash_and_equivalents":"2024-02-28","balance.long_term_debt":"2024-02-28","balance.shares_outstanding":"2023-03-08","balance.stockholders_equity":"2026-02-24","balance.total_assets":"2024-02-28","balance.total_current_assets":"2024-02-28","balance.total_current_liabilities":"2024-02-28","balance.total_liabilities":"2024-02-28"},"first_filed":"2023-03-08"},{"label":"FY2023","end":"2023-12-31","income":{"revenue":2216593000,"cost_of_revenue":1184370000,"opex_sga":201131000,"operating_income":225210000,"other_income":-130420000,"pretax_income":94790000,"income_tax":18727000,"net_income":76063000,"eps_diluted":0.37,"shares_diluted":204005000},"balance":{"cash_and_equivalents":11161000,"total_current_assets":174524000,"total_assets":7032141000,"total_current_liabilities":557198000,"long_term_debt":1859027000,"total_liabilities":4778029000,"stockholders_equity":2254112000,"shares_outstanding":196705443.0},"cashflow":{"cfo":463004000,"capex":697993000,"depreciation_amortization":244397000,"fcf":-234989000},"derived":[],"adjusted":[],"filed":"2026-02-24","filed_exceptions":{"balance.cash_and_equivalents":"2025-02-27","balance.long_term_debt":"2025-02-27","balance.shares_outstanding":"2024-02-28","balance.total_assets":"2025-02-27","balance.total_current_assets":"2025-02-27","balance.total_current_liabilities":"2025-02-27","balance.total_liabilities":"2025-02-27"},"first_filed":"2024-02-28"},{"label":"FY2024","end":"2024-12-31","income":{"revenue":2620995000,"cost_of_revenue":1392421000,"opex_sga":221047000,"operating_income":357483000,"other_income":-148715000,"pretax_income":208768000,"income_tax":52528000,"net_income":156240000,"eps_diluted":0.74,"shares_diluted":211164000},"balance":{"cash_and_equivalents":10879000,"total_current_assets":170975000,"total_assets":7152537000,"total_current_liabilities":520103000,"long_term_debt":1513157000,"total_liabilities":4542187000,"stockholders_equity":2610350000,"shares_outstanding":209592785.0},"cashflow":{"cfo":575117000,"capex":524535000,"depreciation_amortization":274681000,"fcf":50582000},"derived":[],"adjusted":[],"filed":"2026-02-24","filed_exceptions":{"balance.shares_outstanding":"2025-02-27","balance.stockholders_equity":"2026-10-29"},"first_filed":"2025-02-27"},{"label":"FY2025","end":"2025-12-31","income":{"revenue":2995255000,"cost_of_revenue":1568611000,"opex_sga":244611000,"operating_income":481293000,"other_income":12210000,"pretax_income":493503000,"income_tax":119832000,"net_income":373671000,"eps_diluted":1.66,"shares_diluted":225495000},"balance":{"cash_and_equivalents":204807000,"total_current_assets":385760000,"total_assets":8007951000,"total_current_liabilities":609510000,"long_term_debt":1485939000,"total_liabilities":4881740000,"stockholders_equity":3126211000,"shares_outstanding":221805082.0},"cashflow":{"cfo":870525000,"capex":891483000,"depreciation_amortization":296345000,"fcf":-20958000},"derived":[],"adjusted":[],"filed":"2026-02-24","filed_exceptions":{"balance.cash_and_equivalents":"2026-10-29","balance.long_term_debt":"2026-10-29","balance.stockholders_equity":"2026-10-29","balance.total_assets":"2026-10-29","balance.total_current_assets":"2026-10-29","balance.total_current_liabilities":"2026-10-29","balance.total_liabilities":"2026-10-29"},"first_filed":"2026-02-24"}],"quarterly":[{"label":"Q3 FY2020","end":"2020-09-30","income":{"revenue":231030000,"opex_sga":32204000,"operating_income":-90796000,"other_income":-30930000,"pretax_income":-121726000,"income_tax":-28079000,"net_income":-93647000,"eps_diluted":-0.64,"shares_diluted":145196000},"balance":{"stockholders_equity":1560466000},"cashflow":{"depreciation_amortization":61359000},"derived":[],"adjusted":[],"filed":"2021-11-17","first_filed":"2021-11-17"},{"label":"Q4 FY2020","end":"2020-12-31","income":{"revenue":228469000,"opex_sga":30233000,"operating_income":-79679000,"other_income":-32651000,"pretax_income":-112330000,"income_tax":-28442000,"net_income":-83888000},"balance":{"cash_and_equivalents":33195000,"total_current_assets":165699000,"total_assets":6017558000,"total_current_liabilities":443132000,"long_term_debt":2133330000,"total_liabilities":4536145000,"stockholders_equity":1481413000},"cashflow":{"cfo":-39816000,"capex":51741000,"depreciation_amortization":59210000,"fcf":-91557000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2022-03-10","filed_exceptions":{"balance.stockholders_equity":"2024-02-28"},"first_filed":"2021-11-17"},{"label":"Q1 FY2021","end":"2021-03-31","income":{"revenue":249298000,"opex_sga":38270000,"operating_income":-82244000,"other_income":-96510000,"pretax_income":-178754000,"income_tax":-25953000,"net_income":-152801000,"eps_diluted":-1.08,"shares_diluted":145196000},"balance":{"stockholders_equity":1325492000},"cashflow":{"cfo":-38156000,"capex":43329000,"depreciation_amortization":61206000,"fcf":-81485000},"derived":[],"adjusted":[],"filed":"2022-05-11","filed_exceptions":{"balance.stockholders_equity":"2022-08-10"},"first_filed":"2022-05-11"},{"label":"Q2 FY2021","end":"2021-06-30","income":{"revenue":323187000,"opex_sga":43322000,"operating_income":-57120000,"other_income":-40169000,"pretax_income":-97289000,"income_tax":-20933000,"net_income":-76356000,"eps_diluted":-0.57,"shares_diluted":145196000},"balance":{"stockholders_equity":1249669000},"cashflow":{"cfo":25117000,"capex":78644000,"depreciation_amortization":57822000,"fcf":-53527000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2022-08-10","filed_exceptions":{"balance.stockholders_equity":"2022-11-09"},"first_filed":"2021-11-17"},{"label":"Q3 FY2021","end":"2021-09-30","income":{"revenue":385040000,"opex_sga":45304000,"operating_income":-17546000,"other_income":-39877000,"pretax_income":-57423000,"income_tax":-11981000,"net_income":-45442000,"eps_diluted":-0.36,"shares_diluted":145196000},"balance":{"cash_and_equivalents":44827000,"total_current_assets":131946000,"total_assets":6157501000,"total_current_liabilities":411779000,"long_term_debt":2331500000,"total_liabilities":4802745000,"stockholders_equity":1201136000,"shares_outstanding":193059950.0},"cashflow":{"cfo":-2283000,"capex":79768000,"depreciation_amortization":57977000,"fcf":-82051000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2022-11-09","filed_exceptions":{"balance.cash_and_equivalents":"2021-11-17","balance.long_term_debt":"2021-11-17","balance.shares_outstanding":"2021-11-17","balance.total_assets":"2021-11-17","balance.total_current_assets":"2021-11-17","balance.total_current_liabilities":"2021-11-17","balance.total_liabilities":"2021-11-17"},"first_filed":"2021-11-17"},{"label":"Q4 FY2021","end":"2021-12-31","income":{"revenue":360528000,"opex_sga":353647000,"operating_income":-338278000,"other_income":-47969000,"pretax_income":-386247000,"income_tax":-81477000,"net_income":-304770000},"balance":{"cash_and_equivalents":31637000,"total_current_assets":131524000,"total_assets":6256675000,"total_current_liabilities":406252000,"long_term_debt":1775719000,"total_liabilities":4165283000,"stockholders_equity":2091392000,"shares_outstanding":193059949.0},"cashflow":{"cfo":-4707000,"capex":127168000,"depreciation_amortization":58119000,"fcf":-131875000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2023-03-08","filed_exceptions":{"balance.shares_outstanding":"2022-03-10","balance.stockholders_equity":"2025-02-27"},"first_filed":"2022-03-10"},{"label":"Q1 FY2022","end":"2022-03-31","income":{"revenue":392254000,"opex_sga":66561000,"operating_income":-10916000,"other_income":-29917000,"pretax_income":-40833000,"income_tax":-2867000,"net_income":-37966000,"eps_diluted":-0.2,"shares_diluted":192465000},"balance":{"cash_and_equivalents":41096000,"total_current_assets":143061000,"total_assets":6333440000,"total_current_liabilities":413842000,"long_term_debt":1804082000,"total_liabilities":4256440000,"stockholders_equity":2077000000,"shares_outstanding":193733608.0},"cashflow":{"cfo":9062000,"capex":110754000,"depreciation_amortization":58107000,"fcf":-101692000},"derived":[],"adjusted":[],"filed":"2023-05-01","filed_exceptions":{"balance.cash_and_equivalents":"2022-05-11","balance.long_term_debt":"2022-05-11","balance.shares_outstanding":"2022-05-11","balance.stockholders_equity":"2023-07-31","balance.total_assets":"2022-05-11","balance.total_current_assets":"2022-05-11","balance.total_current_liabilities":"2022-05-11","balance.total_liabilities":"2022-05-11"},"first_filed":"2022-05-11"},{"label":"Q2 FY2022","end":"2022-06-30","income":{"revenue":461267000,"opex_sga":51950000,"operating_income":20810000,"other_income":-27085000,"pretax_income":-6275000,"income_tax":-3990000,"net_income":-2285000,"eps_diluted":-0.01,"shares_diluted":193692000},"balance":{"cash_and_equivalents":61289000,"total_current_assets":174407000,"total_assets":6499244000,"total_current_liabilities":459283000,"long_term_debt":1807418000,"total_liabilities":4420587000,"stockholders_equity":2078657000,"shares_outstanding":193874108.0},"cashflow":{"cfo":71263000,"capex":141886000,"depreciation_amortization":57173000,"fcf":-70623000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2023-07-31","filed_exceptions":{"balance.cash_and_equivalents":"2022-08-10","balance.long_term_debt":"2022-08-10","balance.shares_outstanding":"2022-08-10","balance.stockholders_equity":"2023-10-31","balance.total_assets":"2022-08-10","balance.total_current_assets":"2022-08-10","balance.total_current_liabilities":"2022-08-10","balance.total_liabilities":"2022-08-10"},"first_filed":"2022-08-10"},{"label":"Q3 FY2022","end":"2022-09-30","income":{"revenue":496381000,"opex_sga":57139000,"operating_income":55734000,"other_income":-27601000,"pretax_income":28133000,"income_tax":3401000,"net_income":24732000,"eps_diluted":0.12,"shares_diluted":198381000},"balance":{"cash_and_equivalents":107069000,"total_current_assets":208263000,"total_assets":6601547000,"total_current_liabilities":457167000,"long_term_debt":1775248000,"total_liabilities":4496374000,"stockholders_equity":2105173000,"shares_outstanding":194188729.0},"cashflow":{"cfo":44995000,"capex":157306000,"depreciation_amortization":56400000,"fcf":-112311000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2023-10-31","filed_exceptions":{"balance.cash_and_equivalents":"2022-11-09","balance.long_term_debt":"2022-11-09","balance.shares_outstanding":"2022-11-09","balance.total_assets":"2022-11-09","balance.total_current_assets":"2022-11-09","balance.total_current_liabilities":"2022-11-09","balance.total_liabilities":"2022-11-09"},"first_filed":"2022-11-09"},{"label":"Q4 FY2022","end":"2022-12-31","income":{"revenue":472655000,"opex_sga":38326000,"operating_income":44991000,"other_income":-28634000,"pretax_income":16357000,"income_tax":2631000,"net_income":13726000},"balance":{"cash_and_equivalents":25509000,"total_current_assets":131036000,"total_assets":6625363000,"total_current_liabilities":457406000,"long_term_debt":1805698000,"total_liabilities":4501102000,"stockholders_equity":2124261000,"shares_outstanding":194791585.0},"cashflow":{"cfo":75649000,"capex":181232000,"depreciation_amortization":57203000,"fcf":-105583000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2024-02-28","filed_exceptions":{"balance.shares_outstanding":"2023-03-08","balance.stockholders_equity":"2026-02-24"},"first_filed":"2023-03-08"},{"label":"Q1 FY2023","end":"2023-03-31","income":{"revenue":510851000,"opex_sga":42497000,"operating_income":67384000,"other_income":-31052000,"pretax_income":36332000,"income_tax":8872000,"net_income":27460000,"eps_diluted":0.14,"shares_diluted":202855000},"balance":{"cash_and_equivalents":35337000,"total_current_assets":156873000,"total_assets":6735302000,"total_current_liabilities":476402000,"long_term_debt":1824913000,"total_liabilities":4573265000,"stockholders_equity":2162037000,"shares_outstanding":195038261.0},"cashflow":{"cfo":74348000,"capex":170814000,"depreciation_amortization":58197000,"fcf":-96466000},"derived":[],"adjusted":[],"filed":"2024-05-07","filed_exceptions":{"balance.cash_and_equivalents":"2023-05-01","balance.long_term_debt":"2023-05-01","balance.shares_outstanding":"2023-05-01","balance.stockholders_equity":"2024-08-01","balance.total_assets":"2023-05-01","balance.total_current_assets":"2023-05-01","balance.total_current_liabilities":"2023-05-01","balance.total_liabilities":"2023-05-01"},"first_filed":"2023-05-01"},{"label":"Q2 FY2023","end":"2023-06-30","income":{"revenue":561731000,"cost_of_revenue":302603000,"opex_sga":52840000,"operating_income":52408000,"other_income":-31891000,"pretax_income":20517000,"income_tax":3513000,"net_income":17004000,"eps_diluted":0.08,"shares_diluted":204821000},"balance":{"cash_and_equivalents":30858000,"total_current_assets":153416000,"total_assets":6828036000,"total_current_liabilities":535324000,"long_term_debt":1792373000,"total_liabilities":4627324000,"stockholders_equity":2200712000,"shares_outstanding":196103459.0},"cashflow":{"cfo":141943000,"capex":166262000,"depreciation_amortization":58252000,"fcf":-24319000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2024-08-01","filed_exceptions":{"balance.cash_and_equivalents":"2023-07-31","balance.long_term_debt":"2023-07-31","balance.shares_outstanding":"2023-07-31","balance.stockholders_equity":"2024-10-28","balance.total_assets":"2023-07-31","balance.total_current_assets":"2023-07-31","balance.total_current_liabilities":"2023-07-31","balance.total_liabilities":"2023-07-31"},"first_filed":"2023-07-31"},{"label":"Q3 FY2023","end":"2023-09-30","income":{"revenue":585177000,"cost_of_revenue":319401000,"opex_sga":51668000,"operating_income":46749000,"other_income":-33019000,"pretax_income":13730000,"income_tax":5815000,"net_income":7915000,"eps_diluted":0.04,"shares_diluted":204298000},"balance":{"cash_and_equivalents":25441000,"total_current_assets":153272000,"total_assets":6897063000,"total_current_liabilities":523185000,"long_term_debt":1815965000,"total_liabilities":4680174000,"stockholders_equity":2216889000,"shares_outstanding":196408901.0},"cashflow":{"cfo":114655000,"capex":192889000,"depreciation_amortization":63618000,"fcf":-78234000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2024-10-28","filed_exceptions":{"balance.cash_and_equivalents":"2023-10-31","balance.long_term_debt":"2023-10-31","balance.shares_outstanding":"2023-10-31","balance.total_assets":"2023-10-31","balance.total_current_assets":"2023-10-31","balance.total_current_liabilities":"2023-10-31","balance.total_liabilities":"2023-10-31"},"first_filed":"2023-10-31"},{"label":"Q4 FY2023","end":"2023-12-31","income":{"revenue":558834000,"cost_of_revenue":288257000,"opex_sga":54126000,"operating_income":58669000,"other_income":-34458000,"pretax_income":24211000,"income_tax":527000,"net_income":23684000},"balance":{"cash_and_equivalents":11161000,"total_current_assets":174524000,"total_assets":7032141000,"total_current_liabilities":557198000,"long_term_debt":1859027000,"total_liabilities":4778029000,"stockholders_equity":2254112000,"shares_outstanding":196705443.0},"cashflow":{"cfo":132058000,"capex":168028000,"depreciation_amortization":64330000,"fcf":-35970000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2025-02-27","filed_exceptions":{"balance.shares_outstanding":"2024-02-28","balance.stockholders_equity":"2026-02-24"},"first_filed":"2024-02-28"},{"label":"Q1 FY2024","end":"2024-03-31","income":{"revenue":596717000,"cost_of_revenue":321900000,"opex_sga":48853000,"operating_income":72057000,"other_income":-37226000,"pretax_income":34831000,"income_tax":9914000,"net_income":24917000,"eps_diluted":0.12,"shares_diluted":202756000},"balance":{"cash_and_equivalents":18598000,"total_current_assets":191470000,"total_assets":7093637000,"total_current_liabilities":449519000,"long_term_debt":1987180000,"total_liabilities":4790778000,"stockholders_equity":2302859000,"shares_outstanding":198835049.0},"cashflow":{"cfo":90407000,"capex":156801000,"depreciation_amortization":65903000,"fcf":-66394000},"derived":[],"adjusted":[],"filed":"2025-05-08","filed_exceptions":{"balance.cash_and_equivalents":"2024-05-07","balance.long_term_debt":"2024-05-07","balance.shares_outstanding":"2024-05-07","balance.stockholders_equity":"2025-08-05","balance.total_assets":"2024-05-07","balance.total_current_assets":"2024-05-07","balance.total_current_liabilities":"2024-05-07","balance.total_liabilities":"2024-05-07"},"first_filed":"2024-05-07"},{"label":"Q2 FY2024","end":"2024-06-30","income":{"revenue":667761000,"cost_of_revenue":355510000,"opex_sga":53246000,"operating_income":104756000,"other_income":-38133000,"pretax_income":66623000,"income_tax":13818000,"net_income":52805000,"eps_diluted":0.26,"shares_diluted":206044000},"balance":{"cash_and_equivalents":34527000,"total_current_assets":196079000,"total_assets":7124253000,"total_current_liabilities":441576000,"long_term_debt":1830241000,"total_liabilities":4756756000,"stockholders_equity":2367497000,"shares_outstanding":199389627.0},"cashflow":{"cfo":170423000,"capex":144306000,"depreciation_amortization":69714000,"fcf":26117000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2025-08-05","filed_exceptions":{"balance.cash_and_equivalents":"2024-08-01","balance.long_term_debt":"2024-08-01","balance.shares_outstanding":"2024-08-01","balance.stockholders_equity":"2025-11-04","balance.total_assets":"2024-08-01","balance.total_current_assets":"2024-08-01","balance.total_current_liabilities":"2024-08-01","balance.total_liabilities":"2024-08-01"},"first_filed":"2024-08-01"},{"label":"Q3 FY2024","end":"2024-09-30","income":{"revenue":693234000,"cost_of_revenue":371134000,"opex_sga":57737000,"operating_income":93695000,"other_income":-36127000,"pretax_income":57568000,"income_tax":16213000,"net_income":41355000,"eps_diluted":0.19,"shares_diluted":214633000},"balance":{"cash_and_equivalents":120947000,"total_current_assets":269192000,"total_assets":7179659000,"total_current_liabilities":456735000,"long_term_debt":1639752000,"total_liabilities":4617859000,"stockholders_equity":2561800000,"shares_outstanding":206972629.0},"cashflow":{"cfo":151146000,"capex":87106000,"depreciation_amortization":69451000,"fcf":64040000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2025-11-04","filed_exceptions":{"balance.cash_and_equivalents":"2024-10-28","balance.long_term_debt":"2024-10-28","balance.shares_outstanding":"2024-10-28","balance.total_assets":"2024-10-28","balance.total_current_assets":"2024-10-28","balance.total_current_liabilities":"2024-10-28","balance.total_liabilities":"2024-10-28"},"first_filed":"2024-10-28"},{"label":"Q4 FY2024","end":"2024-12-31","income":{"revenue":663283000,"cost_of_revenue":343877000,"opex_sga":61211000,"operating_income":86975000,"other_income":-37229000,"pretax_income":49746000,"income_tax":12583000,"net_income":37163000},"balance":{"cash_and_equivalents":10879000,"total_current_assets":170975000,"total_assets":7152537000,"total_current_liabilities":520103000,"long_term_debt":1513157000,"total_liabilities":4542187000,"stockholders_equity":2610350000,"shares_outstanding":209592785.0},"cashflow":{"cfo":163141000,"capex":136322000,"depreciation_amortization":69613000,"fcf":26819000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-02-24","filed_exceptions":{"balance.shares_outstanding":"2025-02-27","balance.stockholders_equity":"2026-10-29"},"first_filed":"2025-02-27"},{"label":"Q1 FY2025","end":"2025-03-31","income":{"revenue":706041000,"cost_of_revenue":370987000,"opex_sga":57847000,"operating_income":107670000,"other_income":-25123000,"pretax_income":82547000,"income_tax":6405000,"net_income":76142000,"eps_diluted":0.34,"shares_diluted":223619000},"balance":{"cash_and_equivalents":59001000,"total_current_assets":223808000,"total_assets":7313084000,"total_current_liabilities":522601000,"long_term_debt":1498106000,"total_liabilities":4578613000,"stockholders_equity":2734471000,"shares_outstanding":219417165.0},"cashflow":{"cfo":183856000,"capex":142482000,"buybacks":0,"depreciation_amortization":70919000,"fcf":41374000},"derived":[],"adjusted":[],"filed":"2026-05-05","filed_exceptions":{"balance.cash_and_equivalents":"2025-05-08","balance.long_term_debt":"2025-05-08","balance.shares_outstanding":"2025-05-08","balance.stockholders_equity":"2026-07-30","balance.total_assets":"2025-05-08","balance.total_current_assets":"2025-05-08","balance.total_current_liabilities":"2025-05-08","balance.total_liabilities":"2025-05-08"},"first_filed":"2025-05-08"},{"label":"Q2 FY2025","end":"2025-06-30","income":{"revenue":761469000,"cost_of_revenue":403925000,"opex_sga":61674000,"operating_income":108449000,"other_income":-8874000,"pretax_income":99575000,"income_tax":27473000,"net_income":72102000,"eps_diluted":0.32,"shares_diluted":225511000},"balance":{"cash_and_equivalents":175509000,"total_current_assets":368023000,"total_assets":7600207000,"total_current_liabilities":568658000,"long_term_debt":1493038000,"total_liabilities":4730964000,"stockholders_equity":2869243000,"shares_outstanding":219996102.0},"cashflow":{"cfo":195698000,"capex":222004000,"buybacks":0,"depreciation_amortization":72988000,"fcf":-26306000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2026-07-30","filed_exceptions":{"balance.cash_and_equivalents":"2025-08-05","balance.long_term_debt":"2025-08-05","balance.shares_outstanding":"2025-08-05","balance.stockholders_equity":"2026-10-29","balance.total_assets":"2025-08-05","balance.total_current_assets":"2025-08-05","balance.total_current_liabilities":"2025-08-05","balance.total_liabilities":"2025-08-05"},"first_filed":"2025-08-05"},{"label":"Q3 FY2025","end":"2025-09-30","income":{"revenue":782649000,"cost_of_revenue":414328000,"opex_sga":59840000,"operating_income":135645000,"other_income":3703000,"pretax_income":139348000,"income_tax":36921000,"net_income":102427000,"eps_diluted":0.45,"shares_diluted":226007000},"balance":{"cash_and_equivalents":218897000,"total_current_assets":410266000,"total_assets":7826875000,"total_current_liabilities":613395000,"long_term_debt":1489908000,"total_liabilities":4841523000,"stockholders_equity":2985352000,"shares_outstanding":220512238.0},"cashflow":{"cfo":251112000,"capex":222494000,"buybacks":0,"depreciation_amortization":75094000,"fcf":28618000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2026-10-29","filed_exceptions":{"balance.cash_and_equivalents":"2025-11-04","balance.long_term_debt":"2025-11-04","balance.shares_outstanding":"2025-11-04","balance.total_assets":"2025-11-04","balance.total_current_assets":"2025-11-04","balance.total_current_liabilities":"2025-11-04","balance.total_liabilities":"2025-11-04"},"first_filed":"2025-11-04"},{"label":"Q4 FY2025","end":"2025-12-31","income":{"revenue":745096000,"cost_of_revenue":379371000,"opex_sga":65250000,"operating_income":129529000,"other_income":42504000,"pretax_income":172033000,"income_tax":49033000,"net_income":123000000},"balance":{"cash_and_equivalents":204807000,"total_current_assets":385760000,"total_assets":8007951000,"total_current_liabilities":609510000,"long_term_debt":1485939000,"total_liabilities":4881740000,"stockholders_equity":3126211000,"shares_outstanding":221805082.0},"cashflow":{"cfo":239859000,"capex":304503000,"depreciation_amortization":77344000,"fcf":-64644000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-10-29","filed_exceptions":{"balance.shares_outstanding":"2026-02-24"},"first_filed":"2026-02-24"},{"label":"Q1 FY2026","end":"2026-03-31","income":{"revenue":788700000,"cost_of_revenue":406704000,"opex_sga":59631000,"operating_income":134838000,"other_income":-15571000,"pretax_income":119267000,"income_tax":31169000,"net_income":88098000,"eps_diluted":0.39,"shares_diluted":227454000},"balance":{"cash_and_equivalents":119951000,"total_current_assets":323002000,"total_assets":8105870000,"total_current_liabilities":608677000,"long_term_debt":1482099000,"total_liabilities":4886599000,"stockholders_equity":3219271000,"shares_outstanding":222602738.0},"cashflow":{"cfo":198793000,"capex":260016000,"buybacks":10702000,"depreciation_amortization":80693000,"fcf":-61223000},"derived":[],"adjusted":[],"filed":"2026-05-05","filed_exceptions":{"balance.stockholders_equity":"2026-07-30"},"first_filed":"2026-05-05"},{"label":"Q2 FY2026","end":"2026-06-30","income":{"revenue":865996000,"cost_of_revenue":453732000,"opex_sga":66028000,"operating_income":149705000,"other_income":-15172000,"pretax_income":134533000,"income_tax":33175000,"net_income":101358000,"eps_diluted":0.45,"shares_diluted":227337000},"balance":{"cash_and_equivalents":223647000,"total_current_assets":436089000,"total_assets":8358157000,"total_current_liabilities":663560000,"long_term_debt":1465999000,"total_liabilities":5055989000,"stockholders_equity":3302168000,"shares_outstanding":223461948.0},"cashflow":{"cfo":209558000,"capex":263260000,"buybacks":62690000,"depreciation_amortization":83352000,"fcf":-53702000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2026-07-30","filed_exceptions":{"balance.stockholders_equity":"2026-10-29"},"first_filed":"2026-07-30"},{"label":"Q3 FY2026","end":"2026-09-30","income":{"revenue":893524000,"cost_of_revenue":474518000,"opex_sga":65752000,"operating_income":158005000,"other_income":-14116000,"pretax_income":143889000,"income_tax":37396000,"net_income":106493000,"eps_diluted":0.46,"shares_diluted":229055000},"balance":{"cash_and_equivalents":286211000,"total_current_assets":492939000,"total_assets":8596424000,"total_current_liabilities":678623000,"long_term_debt":1462398000,"total_liabilities":5144728000,"stockholders_equity":3451696000,"shares_outstanding":224603501.0},"cashflow":{"cfo":262120000,"capex":288757000,"buybacks":0,"depreciation_amortization":85013000,"fcf":-26637000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2026-10-29","first_filed":"2026-10-29"}]}