Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 20,619,000 | 18,454,000 | -1,021,000 | 16,800,000 | 19,628,000 | 16,701,000 | -136,000 | 14,558,000 | 18,219,000 | 17,016,000 | 819,000 | 11,528,000 | 17,438,000 | 18,014,000 | 288,000 | 10,614,000 | 14,929,000 | 17,090,000 | -4,554,000 | 7,151,000 | 18,511,000 | 11,510,000 | -3,407,000 | 11,714,000 | 24,971,000 | 13,907,000 | -2,300,000 | 16,856,000 | 19,089,000 | 11,240,000 | -9,123,000 | 10,486,000 | 14,785,000 | 11,126,000 | -11,227,000 | 8,047,000 | 10,233,000 | 8,522,000 | -8,003,000 | 8,746,000 | -5,802,000 | 7,034,000 | -37,818,000 | 7,283,000 | -3,583,000 | 5,561,000 | 8,994,000 | 5,886,000 | -2,549,000 | 5,789,000 | 5,812,000 | 3,743,000 | -2,213,000 | -91,000 | 5,414,000 | 3,449,000 | 5,546,000 | 3,075,000 | 3,686,000 | 2,278,000 | -1,686,000 | 2,193,000 | 2,945,000 | -6,732,000 | -3,174,000 | 2,272,000 | 650,000 | 3,250,000 | 91,000 | 3,915,000 | 6,282,000 | 4,881,000 | 1,728,000 | 5,229,000 |
reconciliations of net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 2,097,000 | 2,038,000 | 1,958,000 | 1,938,000 | 1,899,000 | 1,912,000 | 1,852,000 | 1,837,000 | 1,867,000 | 1,729,000 | 1,677,000 | 1,643,000 | 1,554,000 | 1,523,000 | 1,508,000 | 1,359,000 | 1,342,000 | 1,328,000 | 1,297,000 | 1,332,000 | 1,341,000 | 1,171,000 | 1,000,000 | 977,000 | 970,000 | 970,000 | 969,000 | 991,000 | 950,000 | 1,274,000 | 1,004,000 | 2,463,000 | 1,062,000 | 985,000 | 942,000 | 912,000 | 823,000 | 769,000 | 749,000 | 709,000 | 683,000 | 663,000 | 646,000 | 613,000 | 584,000 | 550,000 | 521,000 | 506,000 | 460,000 | 401,000 | 372,000 | 356,000 | 348,000 | 344,000 | 334,000 | 331,000 | 335,000 | 344,000 | 341,000 | 333,000 | 377,000 | 423,000 | 422,000 | 410,000 | 386,000 | 393,000 | 385,000 | 382,000 | 376,000 | 372,000 | 350,000 | 316,000 | 349,000 | 341,000 |
non-cash operating lease expense | 1,760,000 | 1,686,000 | 1,618,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment amortization (accretion) and losses (gains) recognized | 198,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses recognized on disposal of property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 0 | -1,000 | 23,000 | 25,000 | -346,000 | 1,602,000 | 0 | 3,382,000 | 508,000 | -1,704,000 | 0 | 0 | 0 | -56,000 | 56,000 | 4,622,000 | -13,684,000 | -16,000 | -409,000 | -584,000 | 10,000 | -54,000 | -4,000 | 271,000 | -23,000 | 1,527,000 | -1,474,000 | 287,000 | -126,000 | 1,000 | 291,000 | 894,000 | 0 | 1,105,000 | -1,253,000 | 1,242,000 | 1,752,000 | -1,463,000 | -1,448,000 | 874,000 | 1,000 | 1,000 | 1,000 | 1,741,000 | 863,000 | 1,543,000 | -20,000 | 3,140,000 | ||||||||||||||||||||||||||
share-based compensation | 2,868,000 | 2,265,000 | 2,658,000 | 2,192,000 | 2,355,000 | 2,106,000 | 2,187,000 | 2,438,000 | 2,136,000 | 1,963,000 | 1,928,000 | 1,901,000 | 1,893,000 | 1,766,000 | 1,830,000 | 1,492,000 | 1,479,000 | 1,335,000 | 1,060,000 | 1,152,000 | 1,145,000 | 797,000 | 342,000 | 1,672,000 | 1,673,000 | 2,441,000 | 1,387,000 | 1,510,000 | 1,409,000 | 1,041,000 | 1,542,000 | 1,120,000 | 1,292,000 | 890,000 | 882,000 | 901,000 | 841,000 | 681,000 | 359,000 | 524,000 | 545,000 | 515,000 | 340,000 | 331,000 | 235,000 | 184,000 | 183,000 | |||||||||||||||||||||||||||
changes in certain operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts receivable | -36,441,000 | -2,884,000 | -26,758,000 | 19,216,000 | -42,184,000 | -11,197,000 | -28,961,000 | 33,810,000 | -7,162,000 | -10,042,000 | -24,175,000 | 30,699,000 | 72,333,000 | -10,574,000 | -100,589,000 | 84,586,000 | -13,711,000 | -19,152,000 | -88,924,000 | 93,856,000 | -23,979,000 | -22,593,000 | -2,229,000 | 23,906,000 | -24,239,000 | -9,071,000 | -2,560,000 | 10,977,000 | -10,014,000 | -5,502,000 | -10,394,000 | 19,704,000 | -9,227,000 | -7,864,000 | -12,793,000 | 13,590,000 | 37,853,000 | -14,096,000 | -73,302,000 | -7,486,000 | -27,749,000 | 27,134,000 | -25,753,000 | -8,052,000 | -10,370,000 | 13,131,000 | -17,865,000 | -10,560,000 | -6,371,000 | 7,097,000 | -7,585,000 | -10,258,000 | -6,655,000 | 4,350,000 | 8,868,000 | -4,964,000 | -17,178,000 | 18,887,000 | -6,182,000 | -5,784,000 | -11,447,000 | 13,124,000 | -4,728,000 | -5,087,000 | -1,990,000 | 13,477,000 | -2,570,000 | -4,092,000 | -4,531,000 | 8,666,000 | -8,433,000 | -1,486,000 | -4,092,000 | 3,937,000 |
income taxes | -650,000 | 3,556,000 | -570,000 | 134,000 | -1,612,000 | 6,543,000 | 260,000 | -8,773,000 | -3,705,000 | 3,769,000 | 112,000 | -1,962,000 | -2,642,000 | 3,318,000 | 223,000 | 3,405,000 | 1,273,000 | 5,204,000 | -1,724,000 | -4,745,000 | 1,766,000 | -1,069,000 | -1,102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | -37,000 | 3,733,000 | -10,804,000 | 70,000 | -1,309,000 | 1,054,000 | -70,000 | -1,307,000 | 489,000 | 2,980,000 | -818,000 | 380,000 | 191,000 | -1,119,000 | -1,633,000 | 5,812,000 | -4,981,000 | -3,824,000 | 1,348,000 | -2,078,000 | 3,494,000 | -866,000 | -1,592,000 | 1,055,000 | -254,000 | 912,000 | -2,752,000 | -1,436,000 | -2,620,000 | -822,000 | -3,278,000 | 881,000 | 1,977,000 | -1,752,000 | -2,931,000 | -262,000 | 1,181,000 | 950,000 | -2,595,000 | 969,000 | -2,845,000 | 1,553,000 | 317,000 | -662,000 | -1,595,000 | -1,582,000 | 1,541,000 | 1,051,000 | 818,000 | -3,318,000 | 1,378,000 | 1,595,000 | 1,388,000 | -4,089,000 | 618,000 | 893,000 | -1,521,000 | -26,000 | 493,000 | 285,000 | -1,571,000 | 386,000 | 1,431,000 | -56,000 | -1,300,000 | 336,000 | 218,000 | 1,822,000 | -1,480,000 | -433,000 | 206,000 | 442,000 | -611,000 | 1,166,000 |
accounts payable | 909,000 | -2,701,000 | 847,000 | 2,565,000 | -174,000 | -1,301,000 | -896,000 | 1,325,000 | -433,000 | 317,000 | -2,880,000 | 3,711,000 | 232,000 | -11,000 | -153,000 | 2,000 | -123,000 | -1,005,000 | 865,000 | -1,701,000 | 1,496,000 | 618,000 | -1,660,000 | 561,000 | 608,000 | -533,000 | 1,021,000 | -128,000 | 513,000 | 67,000 | -1,282,000 | 1,133,000 | -912,000 | 1,436,000 | -1,435,000 | 424,000 | 62,000 | 518,000 | 723,000 | -1,081,000 | 781,000 | -120,000 | 404,000 | 53,000 | -870,000 | 531,000 | -89,000 | 328,000 | 487,000 | -140,000 | 222,000 | -69,000 | 343,000 | 333,000 | 612,000 | 127,000 | -397,000 | -78,000 | 340,000 | 208,000 | -623,000 | 469,000 | -228,000 | -330,000 | 325,000 | -326,000 | -5,000 | 283,000 | -587,000 | 548,000 | -359,000 | -515,000 | 297,000 | 222,000 |
accrued payroll and related benefits | 38,718,000 | 8,562,000 | 15,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payroll taxes payable | 2,138,000 | -24,016,000 | 15,357,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities | 6,955,000 | 1,311,000 | -941,000 | -491,000 | 189,000 | 2,701,000 | -3,135,000 | 2,477,000 | 3,069,000 | -6,564,000 | -2,372,000 | 3,978,000 | 8,667,000 | 3,030,000 | 50,000 | 6,918,000 | -57,216,000 | 57,087,000 | 964,000 | 1,027,000 | 61,000 | -664,000 | -2,095,000 | -4,398,000 | -2,664,000 | -1,146,000 | -3,512,000 | 13,322,000 | -692,000 | 820,000 | -900,000 | 1,617,000 | -484,000 | 1,368,000 | -1,151,000 | -3,077,000 | 6,332,000 | -2,139,000 | 392,000 | 112,000 | -133,000 | 773,000 | 63,000 | 670,000 | 98,000 | -640,000 | 317,000 | 168,000 | 162,000 | -49,000 | 5,000 | -417,000 | 467,000 | -302,000 | -204,000 | 319,000 | 45,000 | 72,000 | -279,000 | 85,000 | -60,000 | -58,000 | 104,000 | -222,000 | -227,000 | -17,000 | 206,000 | 66,000 | -417,000 | 27,000 | 100,000 | 185,000 | 236,000 | -392,000 |
premium payable | 5,615,000 | -57,092,000 | 15,923,000 | 23,575,000 | 14,138,000 | -55,994,000 | 26,167,000 | 30,934,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
workers' compensation claims liabilities | -4,708,000 | -7,297,000 | -7,152,000 | -8,615,000 | -12,470,000 | -8,430,000 | -9,835,000 | -12,553,000 | -13,791,000 | -10,490,000 | -14,412,000 | -11,285,000 | -15,066,000 | -20,977,000 | -16,894,000 | -17,410,000 | -18,596,000 | -46,907,000 | 5,273,000 | 12,314,000 | 9,475,000 | -109,024,000 | 6,452,000 | 8,620,000 | -613,000 | 7,962,000 | 9,508,000 | 14,241,000 | 8,050,000 | 11,963,000 | 15,378,000 | 18,977,000 | 14,487,000 | 9,980,000 | 13,696,000 | |||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -1,730,000 | -1,647,000 | -1,607,000 | -1,602,000 | -1,630,000 | -1,630,000 | -1,806,000 | -1,825,000 | -1,682,000 | -1,773,000 | -1,819,000 | -1,735,000 | -1,725,000 | -1,555,000 | -1,725,000 | -2,113,000 | -1,968,000 | -1,918,000 | -1,887,000 | -1,847,000 | -1,810,000 | -1,733,000 | -1,672,000 | -1,569,000 | -1,641,000 | -1,658,000 | -1,374,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other assets and liabilities | 79,000 | 50,000 | 24,000 | 21,000 | 228,000 | -20,000 | -11,000 | 81,000 | -9,000 | 15,000 | -247,000 | -21,000 | 387,000 | 64,000 | -132,000 | 18,000 | 18,000 | 7,000 | -30,000 | -98,000 | 13,000 | -48,000 | -95,000 | -82,000 | 29,000 | -1,174,000 | 1,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 38,428,000 | -53,816,000 | 5,211,000 | 53,375,000 | -935,000 | -51,332,000 | 8,979,000 | 57,223,000 | 33,196,000 | 3,318,000 | -26,515,000 | 30,837,000 | 34,357,000 | -7,207,000 | -30,209,000 | 44,845,000 | -62,925,000 | 10,505,000 | -7,884,000 | 50,946,000 | 35,528,000 | -115,430,000 | 1,041,000 | 19,612,000 | 18,660,000 | 8,093,000 | 30,772,000 | 22,882,000 | 30,441,000 | 18,629,000 | -2,168,000 | 52,332,000 | 46,377,000 | 23,015,000 | 52,821,000 | 12,288,000 | -7,817,000 | 7,071,000 | 5,503,000 | 36,079,000 | 24,836,000 | 971,000 | 7,710,000 | 23,024,000 | 29,742,000 | 4,474,000 | 12,956,000 | 13,210,000 | 19,388,000 | 1,571,000 | 11,488,000 | 6,580,000 | 12,273,000 | 1,379,000 | 11,123,000 | 12,407,000 | 3,955,000 | 803,000 | 781,000 | 4,749,000 | 2,564,000 | -4,995,000 | 707,000 | 6,508,000 | 6,922,000 | 1,788,000 | -1,052,000 | 10,398,000 | 2,620,000 | 2,156,000 | 2,117,000 | 12,766,000 | ||
capex | -4,355,000 | -4,412,000 | -4,514,000 | -3,159,000 | -3,292,000 | -4,930,000 | -2,779,000 | -3,712,000 | -2,309,000 | -2,811,000 | -2,995,000 | -4,515,000 | -3,050,000 | -1,654,000 | -6,754,000 | -1,785,000 | -1,792,000 | -1,443,000 | -1,781,000 | -1,674,000 | -1,211,000 | -2,286,000 | -3,439,000 | 0 | -2,545,000 | -3,329,000 | -1,798,000 | -1,237,000 | -925,000 | -2,354,000 | -1,163,000 | -1,075,000 | -323,000 | 0 | -2,655,000 | -1,288,000 | -1,368,000 | -709,000 | -656,000 | -762,000 | -1,436,000 | -620,000 | -1,814,000 | -716,000 | -971,000 | -1,211,000 | -1,199,000 | 0 | -1,139,000 | 0 | -720,000 | -411,000 | -391,000 | -246,000 | -199,000 | -448,000 | -404,000 | -270,000 | -484,000 | -191,000 | -158,000 | -173,000 | -359,000 | 0 | -253,000 | -296,000 | -145,000 | 0 | 0 | -205,000 | -224,000 | -249,000 | ||
free cash flows | 34,073,000 | -58,228,000 | 697,000 | 50,216,000 | -4,227,000 | -56,262,000 | 6,200,000 | 53,511,000 | 30,887,000 | 507,000 | -29,510,000 | 26,322,000 | 31,307,000 | -8,861,000 | -36,963,000 | 43,060,000 | -64,717,000 | 9,062,000 | -9,665,000 | 49,272,000 | 34,317,000 | -117,716,000 | -2,398,000 | 19,612,000 | 16,115,000 | 4,764,000 | 28,974,000 | 21,645,000 | 29,516,000 | 16,275,000 | -3,331,000 | 51,257,000 | 46,054,000 | 23,015,000 | 50,166,000 | 11,000,000 | -9,185,000 | 6,362,000 | 4,847,000 | 35,317,000 | 23,400,000 | 351,000 | 5,896,000 | 22,308,000 | 28,771,000 | 3,263,000 | 11,757,000 | 13,210,000 | 18,249,000 | 1,571,000 | 10,768,000 | 6,169,000 | 11,882,000 | 1,133,000 | 10,924,000 | 11,959,000 | 3,551,000 | 533,000 | 297,000 | 4,558,000 | 2,406,000 | -5,168,000 | 348,000 | 6,508,000 | 6,669,000 | 1,492,000 | -1,197,000 | 10,398,000 | 2,620,000 | 1,951,000 | 1,893,000 | 12,517,000 | ||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, equipment and software | -4,355,000 | -4,412,000 | -4,514,000 | -3,159,000 | -3,292,000 | -4,930,000 | -2,779,000 | -3,712,000 | -2,309,000 | -2,811,000 | -2,995,000 | -4,515,000 | -3,050,000 | -1,654,000 | -6,754,000 | -1,785,000 | -1,792,000 | -1,443,000 | -1,781,000 | -1,674,000 | -1,211,000 | -2,286,000 | -3,439,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | 0 | -2,201,000 | -5,468,000 | 0 | -1,000 | -4,198,000 | 1,940,000 | -14,764,000 | -18,567,000 | -23,444,000 | -15,409,000 | -26,607,000 | 0 | -23,722,000 | -53,685,000 | -541,000 | -109,000 | -8,000 | -258,000 | -287,000 | -628,000 | -773,000 | -2,724,000 | -1,319,000 | -1,749,000 | -491,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of investments | 2,576,000 | 7,454,000 | 5,685,000 | 12,448,000 | 264,000 | 2,317,000 | 8,290,000 | 9,547,000 | 291,000 | 281,000 | 233,000 | 5,904,000 | 1,465,000 | 567,000 | 10,796,000 | 3,126,000 | 32,076,000 | 30,673,000 | 9,381,000 | 1,131,000 | 8,244,000 | 16,789,000 | 21,758,000 | 72,830,000 | 679,000 | 15,247,000 | 15,000 | 404,000 | 112,000 | 780,000 | 589,000 | 2,829,000 | 887,000 | 1,500,000 | 5,502,000 | 292,000 | ||||||||||||||||||||||||||||||||||||||
purchase of restricted investments | -602,000 | -1,421,000 | -33,705,000 | -2,429,000 | -19,892,000 | -3,001,000 | -4,649,000 | -45,791,000 | -9,489,000 | -9,729,000 | -1,725,000 | -701,000 | -582,000 | -790,000 | -2,272,000 | -3,000 | -730,000 | -120,260,000 | -132,788,000 | -2,460,000 | -2,938,000 | -27,742,000 | -1,828,000 | -5,866,000 | -701,000 | -1,222,000 | -2,023,000 | -4,878,000 | -473,000 | -22,099,000 | -81,289,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of restricted investments | 3,647,000 | 58,675,000 | 6,024,000 | 2,895,000 | 2,838,000 | 48,505,000 | 13,253,000 | 2,314,000 | 4,404,000 | 8,125,000 | 2,446,000 | 17,994,000 | 5,256,000 | 20,755,000 | 18,735,000 | 17,167,000 | 63,441,000 | 22,404,000 | 24,286,000 | 20,375,000 | 22,707,000 | 8,004,000 | 14,449,000 | 10,086,000 | 7,644,000 | 3,906,000 | 30,859,000 | 19,831,000 | 22,070,000 | 11,458,000 | 21,291,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 1,266,000 | 58,095,000 | -31,978,000 | 9,763,000 | -27,984,000 | 42,891,000 | 14,115,000 | -37,640,000 | -11,184,000 | -4,322,000 | -2,041,000 | 18,682,000 | 3,089,000 | 18,878,000 | 20,505,000 | 20,445,000 | 78,231,000 | -87,193,000 | -124,346,000 | 1,963,000 | 195,000 | -5,235,000 | 7,218,000 | 20,239,000 | 4,536,000 | 14,493,000 | 27,045,000 | 14,347,000 | 20,497,000 | -12,843,000 | -61,345,000 | -26,193,000 | -25,282,000 | -13,669,000 | -29,641,000 | 2,627,000 | -16,916,000 | -46,188,000 | 27,407,000 | -11,146,000 | -6,199,000 | -112,788,000 | -18,664,000 | -17,279,000 | -33,744,000 | 36,990,000 | -4,181,000 | -44,567,000 | -5,674,000 | 1,129,000 | 1,932,000 | -2,831,000 | 1,906,000 | 2,749,000 | 8,287,000 | -1,919,000 | -13,293,000 | 1,158,000 | -1,023,000 | -8,581,000 | -8,456,000 | -5,108,000 | 9,390,000 | -12,168,000 | 5,214,000 | 10,278,000 | 7,326,000 | 16,027,000 | -4,430,000 | -1,780,000 | -15,422,000 | -158,000 | -1,540,000 | -2,305,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit-line borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,568,000 | 0 | 11,300,000 | 16,683,000 | 28,251,000 | 2,511,000 | 0 | 3,731,000 | 0 | 0 | 0 | 54,607,000 | 78,057,000 | 38,043,000 | 0 | 0 | 0 | 323,000 | 0 | 627,000 | 939,000 | 4,101,000 | 0 | 1,480,000 | 323,000 | 4,879,000 | 0 | ||||||||||||||||||||||||||||||||||||
payments on credit-line borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,568,000 | 0 | -11,300,000 | -19,232,000 | -22,479,000 | -2,511,000 | 0 | -3,731,000 | 0 | 0 | 0 | -54,607,000 | -82,589,000 | -33,511,000 | 0 | 0 | 0 | -323,000 | 0 | -627,000 | -939,000 | -4,101,000 | 0 | -1,480,000 | -323,000 | -4,879,000 | 0 | ||||||||||||||||||||||||||||||||||||
repurchases of common stock | -7,535,000 | -8,130,000 | -9,160,000 | -8,022,000 | -7,047,000 | -7,056,000 | -10,917,000 | -10,145,000 | -8,030,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock repurchased on vesting of restricted stock units and performance awards | -3,625,000 | -70,000 | -2,272,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -2,055,000 | -2,048,000 | -2,059,000 | -2,075,000 | -2,086,000 | -1,955,000 | -1,970,000 | -1,984,000 | -2,025,000 | -2,013,000 | -2,067,000 | -1,972,000 | -2,128,000 | -2,195,000 | -2,229,000 | -2,251,000 | -2,269,000 | -2,271,000 | -2,278,000 | -2,295,000 | -2,292,000 | -2,272,000 | -2,262,000 | -2,254,000 | -2,249,000 | -1,853,000 | -1,852,000 | -1,849,000 | -1,846,000 | -1,827,000 | -1,826,000 | -1,827,000 | -1,824,000 | -1,812,000 | -1,813,000 | -1,593,000 | -1,593,000 | -1,587,000 | -1,586,000 | -1,572,000 | -1,570,000 | -1,568,000 | -1,293,000 | -1,291,000 | -1,291,000 | -1,291,000 | -931,000 | -922,000 | -912,000 | -911,000 | -771,000 | -770,000 | -1,098,000 | -1,087,000 | -911,000 | -918,000 | -919,000 | -918,000 | -810,000 | -837,000 | -837,000 | -839,000 | -844,000 | -829,000 | -844,000 | -851,000 | -863,000 | -869,000 | -883,000 | -888,000 | -791,000 | -788,000 | -789,000 | |
proceeds from exercise of stock options and purchase of espp shares | 2,385,000 | 123,000 | 693,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -10,830,000 | -10,125,000 | -12,798,000 | -9,265,000 | -12,362,000 | -9,392,000 | -10,106,000 | -7,178,000 | -14,171,000 | -12,460,000 | -10,763,000 | -10,159,000 | -13,566,000 | -22,370,000 | -14,088,000 | -8,879,000 | -7,251,000 | -5,695,000 | -5,061,000 | -7,350,000 | -2,975,000 | -627,000 | -4,778,000 | -2,013,000 | -4,982,000 | -1,853,000 | -1,963,000 | -1,651,000 | -4,462,000 | -1,926,000 | -1,904,000 | -1,874,000 | -3,390,000 | -1,903,000 | -1,840,000 | -1,660,000 | -9,541,000 | -9,142,000 | -1,344,000 | -6,691,000 | 4,357,000 | 36,268,000 | -2,056,000 | -2,091,000 | -1,255,000 | -1,435,000 | 570,000 | 925,000 | -5,014,000 | 9,227,000 | -35,497,000 | -599,000 | -24,748,000 | -1,975,000 | -3,815,000 | -1,786,000 | -956,000 | -902,000 | -2,115,000 | -2,872,000 | -902,000 | -1,475,000 | -586,000 | -839,000 | -2,996,000 | -2,874,000 | -2,586,000 | -3,079,000 | -2,391,000 | -3,477,000 | -585,000 | -680,000 | -744,000 | -670,000 |
net decrease in cash, cash equivalents and restricted cash | 28,864,000 | -41,281,000 | 7,841,000 | -13,464,000 | -39,319,000 | 23,880,000 | -10,699,000 | -23,792,000 | 8,055,000 | 46,476,000 | 3,860,000 | -65,417,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 82,588,000 | 0 | 0 | 0 | 74,841,000 | 0 | 0 | 0 | 107,378,000 | 0 | 0 | 0 | 78,629,000 | 0 | 0 | 0 | 233,837,000 | 0 | 0 | 0 | 273,341,000 | 0 | 0 | 0 | 140,702,000 | 0 | 0 | 0 | 120,205,000 | |||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 28,864,000 | -5,846,000 | 43,023,000 | 53,873,000 | -41,281,000 | -17,833,000 | 87,829,000 | 12,405,000 | 7,841,000 | -13,464,000 | 68,059,000 | 39,360,000 | 23,880,000 | -10,699,000 | 54,837,000 | 56,411,000 | 8,055,000 | -82,383,000 | 96,546,000 | 45,559,000 | 32,748,000 | -121,292,000 | 276,822,000 | 37,838,000 | 18,214,000 | 20,733,000 | 196,556,000 | 35,578,000 | 46,476,000 | 3,860,000 | 54,788,000 | |||||||||||||||||||||||||||||||||||||||||||
losses recognized on sale of property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment amortization | -14,000 | -396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -39,565,000 | 12,988,000 | -137,291,000 | 45,559,000 | 32,748,000 | -121,292,000 | 3,481,000 | 37,838,000 | 18,214,000 | 20,733,000 | 55,854,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment amortization and (gains) losses recognized | 244,000 | 60,000 | 202,000 | 81,000 | 177,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses recognized on disposal of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | 0 | 0 | 0 | -3,510,000 | -55,000 | -55,000 | -56,000 | -55,000 | -55,000 | -55,000 | -55,000 | -55,000 | -55,000 | -55,000 | -56,000 | -55,000 | -55,000 | -55,000 | -55,000 | -55,000 | -55,000 | -37,000 | -73,000 | -56,000 | -55,000 | -7,555,000 | -7,555,000 | -55,000 | -3,055,000 | -55,000 | -55,000 | -55,000 | -55,000 | -55,000 | -55,000 | -55,000 | -56,000 | -54,000 | 0 | |||||||||||||||||||||||||||||||||||
repurchase of common stock | -8,116,000 | -10,560,000 | -19,917,000 | -8,575,000 | -6,512,000 | -4,197,000 | -3,142,000 | -3,436,000 | -5,069,000 | 0 | 0 | -2,987,000 | -2,026,000 | -659,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25,432,000 | -951,000 | -2,904,000 | -868,000 | -55,000 | 0 | -1,315,000 | -2,035,000 | -65,000 | -642,000 | -176,000 | -20,000 | -2,174,000 | -2,027,000 | -2,450,000 | -2,458,000 | -1,539,000 | ||||||||||||||||||||||||||||||||||||
common stock repurchased on vesting of stock awards | -182,000 | -2,802,000 | -397,000 | -1,456,000 | -94,000 | -1,590,000 | -304,000 | -1,005,000 | -71,000 | -1,178,000 | -258,000 | -185,000 | -61,000 | -1,010,000 | -287,000 | -107,000 | -1,000 | -928,000 | -110,000 | -378,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and purchase of espp | 7,000 | 376,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash lease expense | 1,568,000 | 1,597,000 | 1,711,000 | 1,756,000 | 1,758,000 | 1,756,000 | 1,737,000 | 1,701,000 | 1,798,000 | 2,000,000 | 2,065,000 | 1,872,000 | 1,849,000 | 1,821,000 | 1,724,000 | 1,734,000 | 1,736,000 | 1,773,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment amortization and (gains) losses recognized | 189,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued payroll, payroll taxes and related benefits | 18,250,000 | -5,272,000 | 22,048,000 | -13,073,000 | 9,294,000 | 2,563,000 | 13,944,000 | -8,177,000 | -50,702,000 | -2,102,000 | 85,897,000 | -51,053,000 | 13,768,000 | 3,098,000 | 83,926,000 | -55,162,000 | 24,519,000 | 1,629,000 | 6,406,000 | -22,905,000 | 16,023,000 | -5,907,000 | 30,647,000 | -34,942,000 | 8,546,000 | -4,566,000 | 9,099,000 | -628,000 | 15,285,000 | -6,511,000 | 20,383,000 | -7,952,000 | -25,233,000 | -1,815,000 | 66,767,000 | -10,281,000 | 34,375,000 | -13,351,000 | 27,774,000 | -6,290,000 | 19,484,000 | -14,544,000 | 20,225,000 | -2,658,000 | 19,925,000 | -7,965,000 | 9,148,000 | -504,000 | 16,549,000 | -349,000 | -7,666,000 | -729,000 | 23,559,000 | -14,763,000 | 4,435,000 | 1,597,000 | 16,012,000 | -11,891,000 | 3,122,000 | -814,000 | 7,369,000 | -9,027,000 | 3,468,000 | -861,000 | 5,163,000 | -4,709,000 | 3,474,000 | -3,345,000 | 4,761,000 | 1,462,000 | ||||
proceeds from sale of property | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment amortization and losses recognized | 853,000 | 75,000 | 231,000 | 237,000 | 944,000 | 315,000 | 264,000 | 336,000 | 380,000 | 382,000 | 468,000 | 203,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss recognized on disposal of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
safety incentives liability | -207,000 | -161,000 | -154,000 | -265,000 | -456,000 | -255,000 | -524,000 | -1,038,000 | -1,041,000 | -1,520,000 | -4,371,000 | -7,573,000 | -4,527,000 | -2,413,000 | -563,000 | -1,620,000 | 223,000 | 411,000 | 388,000 | -2,282,000 | 610,000 | 536,000 | 703,000 | -1,171,000 | 973,000 | 1,475,000 | 1,880,000 | -631,000 | -162,000 | 735,000 | 2,446,000 | 563,000 | 2,648,000 | 1,267,000 | 169,000 | 1,345,000 | 526,000 | -894,000 | 1,139,000 | 1,008,000 | 651,000 | 446,000 | 1,164,000 | 1,137,000 | 562,000 | 658,000 | 461,000 | 803,000 | 117,000 | -84,000 | 271,000 | 512,000 | 82,000 | -278,000 | -151,000 | -5,000 | 78,000 | -111,000 | -269,000 | 232,000 | -974,000 | -274,000 | -2,154,000 | 250,000 | 368,000 | -72,000 | -15,000 | |||||||
proceeds from exercise of stock options | 2,000 | 339,000 | 0 | 300,000 | 0 | 411,000 | 0 | 280,000 | 61,000 | 815,000 | 70,000 | 300,000 | 1,810,000 | 904,000 | 296,000 | 280,000 | 56,000 | 122,000 | 495,000 | 195,000 | 660,000 | 996,000 | 204,000 | 79,000 | 132,000 | 1,557,000 | 0 | 0 | 5,000 | 2,000 | 10,000 | 9,000 | ||||||||||||||||||||||||||||||||||||||||||
loss recognized on sale or disposal of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 0 | 2,329,000 | 2,418,000 | -3,061,000 | -3,078,000 | 0 | 0 | 4,007,000 | -2,969,000 | 4,904,000 | -2,150,000 | 1,132,000 | -12,553,000 | 1,596,000 | -1,596,000 | 2,307,000 | 3,051,000 | 1,829,000 | -7,187,000 | 3,432,000 | 0 | 601,000 | 100,000 | -1,777,000 | 0 | 3,460,000 | -11,000 | -26,000 | 413,000 | 171,000 | -1,890,000 | |||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 738,000 | -890,000 | -843,000 | 1,974,000 | -6,781,000 | 6,607,000 | 174,000 | -3,041,000 | -1,768,000 | 4,726,000 | 0 | 0 | 121,000 | -1,989,000 | 2,431,000 | -1,221,000 | 3,319,000 | 0 | 0 | -272,000 | -2,697,000 | 2,776,000 | 1,019,000 | -52,000 | 43,000 | 631,000 | 216,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -2,545,000 | -3,329,000 | -1,798,000 | -1,237,000 | -925,000 | -2,354,000 | -1,163,000 | -1,075,000 | -323,000 | -1,387,000 | -902,000 | -2,655,000 | -1,288,000 | -1,368,000 | -709,000 | -656,000 | -762,000 | -1,436,000 | -620,000 | -1,814,000 | -716,000 | -971,000 | -1,211,000 | -1,199,000 | -1,139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
losses recognized on investments | 35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock repurchased on vesting of restricted stock units | 0 | -178,000 | 0 | -2,784,000 | -92,000 | -76,000 | -7,000 | -1,532,000 | -66,000 | -68,000 | 0 | -393,000 | 0 | -40,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gains) losses recognized on investments | -130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses (gains) recognized on investments | 127,000 | -2,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax from share-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer deposits, long-term liabilities and other assets | -92,000 | -82,000 | -10,000 | -17,000 | 9,000 | 30,000 | 294,000 | -474,000 | -919,000 | 356,000 | 198,000 | 297,000 | 73,000 | 205,000 | -1,683,000 | 64,000 | 217,000 | 74,000 | -960,000 | 357,000 | -156,000 | 240,000 | 225,000 | 77,000 | 37,000 | 19,000 | 143,000 | 92,000 | -19,000 | 42,000 | -6,000 | 1,000 | 9,000 | 10,000 | ||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation | 0 | 0 | 265,000 | 55,000 | 15,000 | 333,000 | 109,000 | 15,000 | 896,000 | 907,000 | 280,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and vesting of restricted stock units | 223,000 | 48,000 | 53,000 | 3,000 | 48,000 | 97,000 | 0 | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains recognized on investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of restricted cash and investments | -131,102,000 | -244,142,000 | -343,734,000 | -359,331,000 | -58,638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of restricted cash and investments | 105,879,000 | 219,615,000 | 331,701,000 | 325,581,000 | 62,777,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 24,265,000 | -32,339,000 | 23,982,000 | 18,246,000 | 3,661,000 | -27,289,000 | 2,268,000 | 23,566,000 | 7,354,000 | -8,577,000 | -1,834,000 | 11,368,000 | -18,002,000 | 2,925,000 | 13,912,000 | 11,662,000 | 9,791,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 50,768,000 | 0 | 0 | 25,218,000 | 0 | 11,544,000 | 0 | 0 | 93,557,000 | 0 | 0 | 45,747,000 | 0 | 0 | 49,571,000 | 0 | 0 | 30,924,000 | 0 | 0 | 36,671,000 | 0 | 0 | 42,214,000 | 0 | -53,002,000 | 62,779,000 | 0 | 0 | 69,874,000 | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 24,265,000 | 17,705,000 | -564,000 | 18,429,000 | 26,364,000 | -43,042,000 | 43,464,000 | -10,766,000 | 15,205,000 | 4,116,000 | -18,399,000 | 66,268,000 | 26,131,000 | -39,168,000 | 48,015,000 | -14,177,000 | -1,859,000 | 38,217,000 | 16,745,000 | -2,326,000 | 27,798,000 | 817,000 | -10,650,000 | 28,094,000 | 11,368,000 | -18,002,000 | 45,139,000 | 11,662,000 | -38,266,000 | 54,906,000 | -13,387,000 | 1,318,000 | 69,707,000 | |||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based compensation | 518,000 | 0 | 0 | -265,000 | -55,000 | -15,000 | -121,000 | -333,000 | -109,000 | -15,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 4,116,000 | 26,131,000 | -1,859,000 | -11,354,000 | -2,326,000 | -3,126,000 | 817,000 | -7,873,000 | -167,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliations of net income to net cash used by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain recognized on investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by operating activities | -858,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss recognized on sale of property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment and software | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitment fee from the issuance of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | 4,000 | 716,000 | 213,000 | 8,000 | 3,000 | 57,000 | 12,000 | 13,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses recognized on sale of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
workers’ compensation claims liabilities | 14,881,000 | 11,907,000 | 9,468,000 | 7,346,000 | 6,283,000 | 7,639,000 | 85,837,000 | 2,371,000 | 7,691,000 | 16,464,000 | 11,437,000 | 7,331,000 | 6,648,000 | 8,828,000 | 5,896,000 | 4,090,000 | 1,849,000 | 8,630,000 | 2,399,000 | 1,250,000 | 560,000 | 803,000 | 789,000 | 715,000 | 987,000 | -114,000 | 341,000 | 11,867,000 | 817,000 | -736,000 | 913,000 | 1,522,000 | 703,000 | 3,274,000 | -519,000 | -660,000 | -946,000 | -3,215,000 | ||||||||||||||||||||||||||||||||||||
cash flows used in investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows used in financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses recognized on marketable securities | -1,000 | 2,000 | 1,000 | 134,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | -77,000 | -207,000 | -861,000 | -1,454,000 | -3,998,000 | -10,447,000 | -9,053,000 | -14,936,000 | -14,826,000 | -4,210,000 | -29,612,000 | -11,269,000 | -4,580,000 | -6,646,000 | -8,867,000 | -13,446,000 | -17,267,000 | -28,035,000 | -16,220,000 | -16,490,000 | -11,438,000 | -4,075,000 | -14,616,000 | -5,078,000 | 0 | -2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of marketable securities | 3,848,000 | 178,000 | 22,546,000 | 24,651,000 | 3,852,000 | 2,344,000 | 4,111,000 | 2,934,000 | 2,110,000 | 967,000 | 50,122,000 | 7,651,000 | 6,514,000 | 9,752,000 | 6,890,000 | 16,034,000 | 20,666,000 | 37,028,000 | 14,976,000 | 3,586,000 | 12,550,000 | 3,828,000 | 6,342,000 | 399,000 | 4,149,000 | 15,200,000 | 2,165,000 | 6,004,000 | 9,294,000 | 9,526,000 | ||||||||||||||||||||||||||||||||||||||||||||
purchase of restricted certificates of deposit | -93,392,000 | 0 | -12,789,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of restricted certificates of deposit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of restricted marketable securities | -52,611,000 | -26,830,000 | -34,551,000 | -29,932,000 | -23,998,000 | -10,122,000 | -6,570,000 | -20,938,000 | -4,222,000 | -1,581,000 | -4,064,000 | -1,530,000 | -4,060,000 | -1,859,000 | -1,996,000 | -2,684,000 | -2,151,000 | -2,897,000 | -1,870,000 | -2,109,000 | -431,000 | -2,723,000 | -49,000 | -4,327,000 | 39,000 | -1,419,000 | -926,000 | -1,638,000 | -743,000 | -1,104,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of restricted marketable securities | 3,940,000 | 55,634,000 | 2,429,000 | 1,192,000 | 5,510,000 | 997,000 | 3,007,000 | 1,010,000 | 3,489,000 | 1,614,000 | 4,142,000 | 673,000 | 4,301,000 | 1,824,000 | 1,949,000 | 2,722,000 | 1,912,000 | 2,582,000 | 1,441,000 | 1,919,000 | 925,000 | 2,351,000 | 12,000 | 1,409,000 | 749,000 | 1,248,000 | 775,000 | 1,207,000 | 760,000 | 937,000 | 792,000 | 901,000 | 989,000 | 1,030,000 | 790,000 | 1,017,000 | 774,000 | |||||||||||||||||||||||||||||||||||||
(gains) losses recognized on marketable securities | -1,000 | -105,000 | -102,000 | -59,000 | 11,000 | 44,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options vesting of restricted stock units | 72,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses (gains) recognized on marketable securities | 1,000 | 1,000 | 100,000 | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain recognized on sale and leaseback | 0 | 0 | 0 | 0 | 1,000 | 0 | -31,000 | -30,000 | -30,000 | -31,000 | -31,000 | -30,000 | -30,000 | -31,000 | -31,000 | -30,000 | -30,000 | -31,000 | -31,000 | -30,000 | -30,000 | -31,000 | -30,000 | -31,000 | -31,000 | -30,000 | -31,000 | -30,000 | -31,000 | -30,000 | ||||||||||||||||||||||||||||||||||||||||||||
share based compensation | 205,000 | 205,000 | 145,000 | 140,000 | 140,000 | 140,000 | 137,000 | 55,000 | 55,000 | 53,000 | 52,000 | 32,000 | 25,000 | 25,000 | 25,000 | 25,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options and vesting of restricted stock units | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of mandatorily redeemable preferred stock | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of mandatorily redeemable preferred stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains recognized on marketable securities | 0 | 0 | -1,000 | 0 | -3,000 | -1,000 | 1,000 | -1,000 | 47,000 | 1,000 | 0 | -100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities, net of amounts purchased in acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, including other direct costs | 0 | -2,022,000 | -1,000 | -3,837,000 | -1,677,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment, net of amounts purchased in acquisitions | -720,000 | -411,000 | -391,000 | -246,000 | -199,000 | -448,000 | -404,000 | -270,000 | -484,000 | -191,000 | -158,000 | -173,000 | -359,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of other businesses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of acquisitions in excess of fair market value of net assets acquired | 0 | 0 | 0 | 357,000 | 0 | 2,022,000 | 1,000 | 3,807,000 | 1,649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets acquired | 0 | 0 | 0 | 0 | 0 | 15,000 | 0 | 0 | 0 | 15,000 | 20,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tangible assets acquired | 0 | 0 | 0 | 0 | 0 | 3,000 | 0 | 0 | 0 | 15,000 | 8,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisitions | 0 | 0 | 0 | 0 | 0 | 375,000 | 0 | 2,022,000 | 1,000 | 3,837,000 | 1,677,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit of stock option exercises | -5,000 | 39,000 | 225,000 | 14,000 | 0 | 0 | 13,000 | 3,000 | 4,000 | 432,000 | 0 | 13,000 | 0 | 11,000 | 35,000 | 23,000 | 12,000 | 149,000 | 96,000 | 32,000 | 113,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions | 0 | 0 | 0 | -375,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of acquisitions in excess of fair value of net assets acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of trading marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of trading marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer deposits and other assets | -981,000 | -36,000 | -32,000 | -68,000 | 5,000 | 11,000 | -56,000 | -45,000 | 17,000 | 409,000 | -171,000 | 293,000 | 932,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less stock issued in connection with acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of marketable securities | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | 0 | 0 | -31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains recognized on sale and leaseback | -31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment, net of amounts purchased in acquisitions | -253,000 | -296,000 | -145,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of restricted marketable securities | -862,000 | -1,490,000 | -1,349,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of other businesses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of marketable securities | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less stock issued in connection with acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition, including other direct costs | 0 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment, net of amounts purchased in acquisition | -205,000 | -224,000 | -249,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of acquisition in excess of fair market value of net assets acquired | 0 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition | 0 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliations of net income to net cash from | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities, net of amounts purchased | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
