Blackbaud Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Blackbaud Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 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 | 2015-12-31 | 2015-09-30 | 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 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 25,980,000 | 4,867,000 | -330,764,000 | 20,542,000 | 21,804,000 | 5,246,000 | 5,399,000 | 9,017,000 | 2,105,000 | -14,701,000 | -21,259,000 | -10,319,000 | -3,422,000 | -10,407,000 | -7,057,000 | 6,188,000 | 6,731,000 | -164,000 | -13,621,000 | 4,876,000 | 11,823,000 | 4,639,000 | 1,324,000 | 4,566,000 | 7,140,000 | -1,122,000 | 9,334,000 | 11,164,000 | 6,592,000 | 17,751,000 | 30,709,000 | 12,548,000 | 11,165,000 | 11,511,000 | 17,284,000 | 11,423,000 | 7,813,000 | 4,995,000 | 6,411,000 | 7,911,000 | 7,042,000 | 4,285,000 | 4,816,000 | 10,380,000 | 9,280,000 | 3,814,000 | 11,790,000 | 9,393,000 | 6,623,000 | 2,666,000 | 3,270,000 | 2,825,000 | -2,271,000 | 2,759,000 | 6,947,000 | 9,761,000 | 8,928,000 | 7,584,000 | 8,544,000 | 8,519,000 | 6,790,000 | 5,952,000 | 7,959,000 | 9,828,000 | 6,588,000 | 4,072,000 | 6,532,000 | 7,316,000 | 8,987,000 | 7,043,000 | 8,957,000 | 8,808,000 | 8,203,000 | 5,756,000 | 8,605,000 | 8,503,000 | 7,730,000 | 5,670,000 | 6,187,000 | 7,720,000 | 8,535,000 | 10,859,000 | -4,286,000 | 7,587,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 21,699,000 | 21,647,000 | 30,047,000 | 31,065,000 | 30,458,000 | 30,095,000 | 27,860,000 | 28,005,000 | 26,350,000 | 27,272,000 | 25,763,000 | 25,323,000 | 25,738,000 | 25,545,000 | 21,926,000 | 19,742,000 | 20,281,000 | 20,461,000 | 23,980,000 | 22,667,000 | 24,284,000 | 21,804,000 | 21,695,000 | 20,885,000 | 21,389,000 | 21,724,000 | 19,573,000 | 20,146,000 | 20,027,000 | 19,820,000 | 19,183,000 | 18,284,000 | 18,390,000 | 18,091,000 | 17,382,000 | 17,560,000 | 17,940,000 | 17,609,000 | 14,657,000 | 14,068,000 | 13,594,000 | 13,678,000 | 12,831,000 | 11,392,000 | 10,520,000 | 10,674,000 | 11,539,000 | 10,490,000 | 10,727,000 | 10,408,000 | 10,446,000 | 9,210,000 | 7,407,000 | 4,816,000 | 4,714,000 | 4,174,000 | 4,090,000 | 4,017,000 | 4,113,000 | 4,111,000 | 4,025,000 | 3,819,000 | 3,946,000 | 3,869,000 | 3,868,000 | 3,826,000 | 3,766,000 | 3,992,000 | 2,615,000 | 2,492,000 | 2,378,000 | 2,201,000 | 1,922,000 | 1,648,000 | 1,016,000 | 948,000 | 899,000 | 846,000 | 667,000 | |||||
benefit from credit losses and sales returns | 2,992,000 | 788,000 | 3,211,000 | 1,202,000 | 214,000 | 305,000 | -315,000 | 1,017,000 | 2,276,000 | 1,522,000 | 1,692,000 | 721,000 | 1,778,000 | 1,875,000 | 3,458,000 | 3,574,000 | 2,277,000 | 2,141,000 | 3,074,000 | 3,479,000 | 4,189,000 | 2,488,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 27,252,000 | 22,170,000 | 28,538,000 | 18,574,000 | 24,286,000 | 33,570,000 | 32,094,000 | 32,379,000 | 33,364,000 | 29,925,000 | 26,635,000 | 27,945,000 | 27,854,000 | 27,860,000 | 30,899,000 | 28,926,000 | 30,549,000 | 30,005,000 | 32,701,000 | 20,843,000 | 20,133,000 | 13,580,000 | 15,012,000 | 14,866,000 | 15,029,000 | 13,726,000 | 12,591,000 | 10,730,000 | 13,861,000 | 11,092,000 | 9,576,000 | 10,926,000 | 10,835,000 | 9,294,000 | 7,633,000 | 9,218,000 | 7,871,000 | 7,916,000 | 7,347,000 | 6,486,000 | 6,311,000 | 5,102,000 | 4,853,000 | 4,448,000 | 4,330,000 | 3,714,000 | 3,942,000 | 3,073,000 | 4,717,000 | 5,178,000 | 4,785,000 | 4,831,000 | 5,788,000 | 3,836,000 | 3,971,000 | 3,587,000 | 3,530,000 | 3,796,000 | 3,819,000 | 3,180,000 | 2,908,000 | 3,152,000 | 3,225,000 | 2,817,000 | 3,025,000 | 3,220,000 | 4,173,000 | 3,234,000 | 2,319,000 | 2,359,000 | 2,066,000 | 1,357,000 | 1,799,000 | 1,712,000 | 1,500,000 | 1,924,000 | ||||||||
deferred taxes | -432,000 | -221,000 | -63,235,000 | -2,966,000 | -6,571,000 | -12,239,000 | 6,795,000 | 1,938,000 | -42,346,000 | 9,245,000 | -4,972,000 | -5,016,000 | -9,225,000 | -7,431,000 | -2,829,000 | 124,000 | 1,418,000 | -1,142,000 | 6,958,000 | -66,000 | 991,000 | 954,000 | 309,000 | 219,000 | 902,000 | 558,000 | 2,964,000 | -1,671,000 | 1,141,000 | 616,000 | 4,681,000 | 4,259,000 | 4,915,000 | 2,206,000 | -503,000 | 967,000 | 7,445,000 | 3,635,000 | 2,071,000 | 382,000 | 7,721,000 | 1,743,000 | 942,000 | 795,000 | 6,455,000 | 2,551,000 | 1,632,000 | 1,713,000 | 4,570,000 | -526,000 | 784,000 | 1,579,000 | 4,530,000 | 3,933,000 | 2,016,000 | 2,012,000 | 3,720,000 | 4,412,000 | 2,694,000 | 1,339,000 | 5,601,000 | 1,042,000 | 4,970,000 | 3,307,000 | ||||||||||||||||||||
amortization of deferred financing costs and discount | 647,000 | 699,000 | 752,000 | 802,000 | 635,000 | 349,000 | 387,000 | 425,000 | 463,000 | 500,000 | 537,000 | 573,000 | 609,000 | 645,000 | 336,000 | 355,000 | 373,000 | 506,000 | 212,000 | 193,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 182,000 | 229,000 | 239,000 | 240,000 | 240,000 | 239,000 | 239,000 | 239,000 | 240,000 | 210,000 | 210,000 | 210,000 | 181,000 | 181,000 | 162,000 | ||||||||||||||||||||||||||||||||||||||
loss on disposition of businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash adjustments | -23,000 | -5,384,000 | 0 | 0 | -83,000 | 6,675,000 | -1,354,000 | -215,000 | -1,000 | 1,452,000 | 4,375,000 | -150,000 | 11,017,000 | -682,000 | 187,000 | -32,000 | 755,000 | 1,726,000 | 375,000 | 102,000 | 2,859,000 | 65,000 | 162,000 | 1,820,000 | -68,000 | -235,000 | 524,000 | -509,000 | 184,000 | 1,320,000 | 168,000 | -129,000 | 552,000 | 485,000 | 353,000 | 303,000 | 267,000 | 732,000 | -555,000 | -175,000 | -86,000 | -56,000 | -561,000 | 92,000 | 26,000 | 20,000 | -160,000 | 22,000 | 25,000 | 34,000 | 35,000 | 30,000 | 43,000 | 16,000 | 21,000 | |||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisition and disposal of businesses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -69,754,000 | 4,770,000 | 3,811,000 | 53,980,000 | -56,906,000 | 3,844,000 | 1,520,000 | 64,867,000 | -70,763,000 | 1,139,000 | -17,338,000 | 60,816,000 | -59,828,000 | 9,010,000 | 12,254,000 | 8,355,000 | -37,541,000 | 10,407,000 | -95,000 | 5,088,000 | 817,000 | 555,000 | 2,676,000 | -42,000 | 5,404,000 | -1,686,000 | -2,828,000 | 4,757,000 | -19,734,000 | 9,113,000 | -5,502,000 | 4,991,000 | -13,236,000 | 696,000 | -14,000 | 7,044,000 | -9,406,000 | 3,751,000 | 2,323,000 | 8,370,000 | -22,526,000 | 1,640,000 | -3,156,000 | 5,305,000 | -12,248,000 | 351,000 | 4,405,000 | -9,687,000 | 411,000 | -9,626,000 | 780,000 | 5,990,000 | ||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -3,580,000 | -5,330,000 | 4,212,000 | 1,600,000 | 792,000 | -3,265,000 | 2,363,000 | 5,018,000 | 12,220,000 | -2,750,000 | 3,989,000 | 18,561,000 | 5,752,000 | -2,067,000 | 12,121,000 | 3,993,000 | -736,000 | -17,426,000 | 18,276,000 | 1,846,000 | 3,633,000 | 2,632,000 | 309,000 | -7,115,000 | 1,773,000 | 1,903,000 | 6,416,000 | -1,754,000 | -3,431,000 | -4,717,000 | -1,913,000 | 7,146,000 | -8,820,000 | -2,097,000 | -1,956,000 | 3,274,000 | 1,675,000 | -761,000 | 882,000 | 326,000 | -4,615,000 | -2,014,000 | 1,878,000 | -884,000 | -1,443,000 | -1,812,000 | -445,000 | 1,695,000 | -1,063,000 | 2,153,000 | -929,000 | -7,240,000 | -2,565,000 | -158,000 | 11,000 | |||||||||||||||||||||||||||||
trade accounts payable | -3,757,000 | -4,651,000 | 10,014,000 | -824,000 | -3,940,000 | 23,086,000 | -15,214,000 | 69,000 | -6,793,000 | 3,362,000 | 7,172,000 | 1,666,000 | -3,150,000 | 15,919,000 | -20,398,000 | 8,372,000 | -5,194,000 | 7,550,000 | -2,794,000 | 3,422,000 | -8,590,000 | 8,718,000 | 139,000 | 2,849,000 | -1,951,000 | 2,789,000 | -1,096,000 | 1,739,000 | 805,000 | -446,000 | 2,902,000 | -1,547,000 | 979,000 | -2,182,000 | 1,350,000 | 61,000 | -114,000 | 269,000 | -1,033,000 | 566,000 | -290,000 | 385,000 | 517,000 | 2,000 | 205,000 | 353,000 | -1,000 | -1,387,000 | 874,000 | -113,000 | -1,354,000 | 68,000 | 196,000 | -168,000 | -574,000 | |||||||||||||||||||||||||||||
accrued expenses and other liabilities | -2,001,000 | -8,207,000 | 3,045,000 | -2,794,000 | -21,491,000 | 7,912,000 | -39,348,000 | -2,875,000 | 27,879,000 | -15,931,000 | 4,642,000 | 1,711,000 | 4,691,000 | -13,430,000 | -10,980,000 | 1,347,000 | 894,000 | 549,000 | -17,637,000 | 1,112,000 | -1,517,000 | -5,253,000 | -840,000 | -2,448,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 67,918,000 | -29,760,000 | -21,539,000 | -17,230,000 | 62,073,000 | -25,845,000 | -24,807,000 | -18,554,000 | 69,795,000 | -17,562,000 | -12,773,000 | -15,406,000 | 62,103,000 | -22,865,000 | -6,874,000 | -10,428,000 | 50,580,000 | -22,752,000 | -13,019,000 | -9,955,000 | -7,899,000 | -5,965,000 | -6,704,000 | -3,657,000 | -2,444,000 | -5,543,000 | -2,730,000 | -2,065,000 | -3,361,000 | 2,181,000 | 6,524,000 | 4,899,000 | -3,172,000 | 1,755,000 | -2,616,000 | 2,474,000 | 14,745,000 | -1,691,000 | -1,480,000 | 5,234,000 | 15,979,000 | -6,976,000 | -1,271,000 | 4,032,000 | 13,457,000 | -3,348,000 | 1,524,000 | 843,000 | 13,107,000 | -2,237,000 | -559,000 | 6,745,000 | 10,759,000 | 2,459,000 | -445,000 | 3,982,000 | 11,054,000 | -1,694,000 | 3,252,000 | 8,990,000 | -1,814,000 | 2,087,000 | 6,902,000 | -537,000 | 557,000 | |||||||||||||||||||
net cash from operating activities | 66,941,000 | 1,388,000 | 73,582,000 | 103,951,000 | 53,816,000 | 64,619,000 | -3,349,000 | 127,981,000 | 53,196,000 | 21,806,000 | 14,087,000 | 108,027,000 | 57,275,000 | 24,504,000 | 43,873,000 | 69,866,000 | 69,819,000 | 30,103,000 | 38,790,000 | 71,677,000 | 60,353,000 | 77,035,000 | 63,554,000 | 71,437,000 | 54,641,000 | 11,753,000 | 52,905,000 | 68,834,000 | 41,787,000 | 12,764,000 | 53,484,000 | 62,157,000 | 37,883,000 | 104,000 | 29,049,000 | 37,727,000 | 43,333,000 | 4,231,000 | 16,785,000 | 40,388,000 | 31,840,000 | 13,264,000 | 29,274,000 | 40,498,000 | 24,532,000 | 12,940,000 | 29,022,000 | 28,720,000 | 6,964,000 | 3,985,000 | 17,808,000 | 29,873,000 | 20,334,000 | 17,512,000 | 7,045,000 | 24,177,000 | 17,358,000 | 7,328,000 | 26,442,000 | 25,827,000 | 22,103,000 | 12,425,000 | 12,314,000 | 26,528,000 | 7,090,000 | 14,378,000 | 13,025,000 | 30,452,000 | 11,843,000 | 7,547,000 | 25,725,000 | 16,375,000 | 3,260,000 | 19,756,000 | 11,971,000 | 7,357,000 | 17,106,000 | |||||||
capex | -15,440,000 | -13,658,000 | -17,083,000 | -15,607,000 | -21,179,000 | -13,331,000 | -15,221,000 | -17,372,000 | -16,204,000 | -15,331,000 | -17,794,000 | -18,568,000 | -3,252,000 | -16,949,000 | -14,160,000 | -12,003,000 | -13,218,000 | -12,772,000 | -13,983,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,297,000 | -5,218,000 | -5,294,000 | -6,630,000 | -1,073,000 | -163,000 | -3,836,000 | -1,692,000 | -5,069,000 | -1,669,000 | -1,200,000 | -1,551,000 | -1,114,000 | -2,115,000 | -2,620,000 | -834,000 | -2,123,000 | -3,392,000 | -1,603,000 | -2,078,000 | -1,050,000 | -860,000 | -1,170,000 | -264,000 | -1,333,000 | -805,000 | -85,000 | -428,000 | |||||||
free cash flows | 51,501,000 | -12,270,000 | 56,499,000 | 88,344,000 | 32,637,000 | 51,288,000 | -18,570,000 | 110,609,000 | 36,992,000 | 6,475,000 | -3,707,000 | 89,459,000 | 54,023,000 | 7,555,000 | 29,713,000 | 57,863,000 | 56,601,000 | 17,331,000 | 24,807,000 | 71,677,000 | 60,353,000 | 77,035,000 | 63,554,000 | 71,437,000 | 54,641,000 | 11,753,000 | 52,905,000 | 68,834,000 | 41,787,000 | 12,764,000 | 53,484,000 | 62,157,000 | 37,883,000 | 104,000 | 29,049,000 | 37,727,000 | 43,333,000 | 4,231,000 | 16,785,000 | 40,388,000 | 31,840,000 | 13,264,000 | 29,274,000 | 40,498,000 | 24,532,000 | 12,940,000 | 29,022,000 | 28,720,000 | 6,964,000 | -2,312,000 | 12,590,000 | 24,579,000 | 13,704,000 | 16,439,000 | 6,882,000 | 20,341,000 | 15,666,000 | 2,259,000 | 24,773,000 | 24,627,000 | 20,552,000 | 11,311,000 | 10,199,000 | 23,908,000 | 6,256,000 | 12,255,000 | 9,633,000 | 28,849,000 | 9,765,000 | 6,497,000 | 24,865,000 | 15,205,000 | 2,996,000 | 18,423,000 | 11,166,000 | 7,272,000 | 16,678,000 | |||||||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -623,000 | -688,000 | -208,000 | -1,117,000 | -5,857,000 | -261,000 | -442,000 | -1,464,000 | -1,415,000 | -1,364,000 | -1,777,000 | -2,994,000 | -3,252,000 | -4,266,000 | -3,332,000 | -2,204,000 | -2,658,000 | -3,470,000 | -3,854,000 | -6,297,000 | -5,218,000 | -5,294,000 | -6,630,000 | -1,073,000 | -163,000 | -3,836,000 | -1,692,000 | -5,069,000 | -1,669,000 | -1,200,000 | -1,551,000 | -1,114,000 | -2,115,000 | -2,620,000 | -834,000 | -2,123,000 | -3,392,000 | -1,603,000 | -2,078,000 | -1,050,000 | -2,360,000 | -860,000 | -1,170,000 | -264,000 | -1,333,000 | -805,000 | -85,000 | -428,000 | ||||||||||||||||||||||||||||||||||||
capitalized software development costs | -14,817,000 | -12,970,000 | -12,683,000 | -10,828,000 | -9,799,000 | -10,560,000 | -9,302,000 | -10,129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from disposition of business | 0 | -12,235,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -15,440,000 | -25,893,000 | -17,083,000 | -15,607,000 | -26,208,000 | -14,510,000 | -15,221,000 | -17,635,000 | -16,204,000 | -15,331,000 | -17,761,000 | -14,071,000 | -16,783,000 | -36,934,000 | -433,280,000 | -12,003,000 | -13,218,000 | -12,772,000 | -13,983,000 | -6,297,000 | -13,140,000 | -5,139,000 | -6,511,000 | -16,948,000 | -5,107,000 | -3,836,000 | -4,082,000 | -5,199,000 | -1,669,000 | -1,200,000 | -3,809,000 | -1,114,000 | -529,000 | -49,652,000 | -1,402,000 | -4,450,000 | -3,363,000 | -26,794,000 | -2,105,000 | -60,266,000 | -872,000 | -1,172,000 | -6,345,000 | -1,774,000 | -1,253,000 | -134,000 | -459,000 | |||||||||||||||||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 56,100,000 | 216,200,000 | 138,000,000 | 91,800,000 | 871,800,000 | 339,800,000 | 117,400,000 | 17,800,000 | 65,400,000 | 92,600,000 | 84,100,000 | 13,700,000 | 53,800,000 | 59,400,000 | 453,900,000 | 0 | 47,600,000 | 80,700,000 | 481,100,000 | 65,300,000 | 57,400,000 | 144,700,000 | 52,800,000 | 42,100,000 | 57,600,000 | 271,500,000 | 51,000,000 | 46,400,000 | 91,800,000 | 81,700,000 | 186,200,000 | 12,600,000 | 508,100,000 | 67,600,000 | 48,200,000 | 58,100,000 | 46,300,000 | 74,600,000 | 228,700,000 | 13,500,000 | 28,300,000 | 41,800,000 | 164,100,000 | 0 | 5,000,000 | 196,000,000 | 39,908,000 | 35,200,000 | 11,200,000 | 16,700,000 | 0 | 3,000,000 | 0 | 0 | 0 | 58,800,000 | 15,700,000 | 11,500,000 | 0 | 18,000,000 | 0 | 30,000,000 | ||||||||||||||||||||||
payments on debt | -102,143,000 | -85,523,000 | -64,517,000 | -113,512,000 | -887,337,000 | -79,343,000 | -80,638,000 | -122,133,000 | -96,421,000 | -75,403,000 | -81,298,000 | -99,894,000 | -95,783,000 | -33,765,000 | -21,699,000 | -17,795,000 | -53,810,000 | -59,667,000 | -456,564,000 | -307,000 | -3,797,000 | -884,000 | -187,000 | -17,774,000 | -23,265,000 | -18,759,000 | -251,000 | -244,000 | -24,575,000 | -2,700,000 | -8,000 | -11,512,000 | -23,422,000 | -5,000,000 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 0 | 0 | -3,993,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee taxes paid for withheld shares upon equity award settlement | -707,000 | -37,948,000 | -878,000 | -1,467,000 | -1,760,000 | -52,723,000 | -299,000 | -1,881,000 | -2,270,000 | -31,417,000 | -319,000 | -457,000 | -926,000 | -34,674,000 | -392,000 | -300,000 | -20,286,000 | -18,426,000 | -139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in due to customers | 448,830,000 | -320,248,000 | 310,689,000 | -370,583,000 | 443,429,000 | -336,578,000 | 332,923,000 | -401,048,000 | 398,472,000 | -337,159,000 | 354,495,000 | -102,108,000 | 174,293,000 | -315,294,000 | 373,509,000 | -216,912,000 | 183,536,000 | -353,597,000 | 399,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in customer funds receivable | -779,000 | -2,483,000 | 5,098,000 | -4,200,000 | 620,000 | -3,197,000 | 3,226,000 | 73,000 | -1,500,000 | -1,859,000 | 1,671,000 | -745,000 | 569,000 | -1,115,000 | 5,107,000 | -824,000 | -4,451,000 | -563,000 | 4,633,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock, including excise tax payments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 398,126,000 | -330,032,000 | 295,766,000 | -460,774,000 | 420,294,000 | -394,637,000 | 353,781,000 | -507,189,000 | 363,681,000 | -353,238,000 | 358,515,000 | -190,152,000 | 131,396,000 | -325,448,000 | 797,256,000 | -276,110,000 | 122,581,000 | -379,619,000 | 383,071,000 | 9,546,000 | 75,000 | 107,310,000 | -4,873,000 | -5,092,000 | 14,699,000 | -34,942,000 | -20,156,000 | 254,234,000 | -4,580,000 | -4,823,000 | -5,113,000 | -4,486,000 | -4,841,000 | -379,000 | -7,825,000 | -23,034,000 | -1,510,000 | -24,344,000 | -21,533,000 | -22,717,000 | -4,598,000 | -6,531,000 | 25,863,000 | -7,824,000 | -12,466,000 | -11,196,000 | -4,984,000 | -8,186,000 | 988,000 | -1,473,000 | -825,000 | -3,100,000 | -47,618,000 | -3,482,000 | -6,078,000 | -36,000 | ||||||||||||||||||||||||||||
effect of exchange rate on cash, cash equivalents and restricted cash | 5,544,000 | 1,668,000 | -5,481,000 | 4,050,000 | 337,000 | -860,000 | 2,359,000 | -2,800,000 | 1,503,000 | 986,000 | 3,749,000 | -6,983,000 | -6,748,000 | -504,000 | 200,000 | -895,000 | 762,000 | 230,000 | 2,868,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 809,512,000 | 0 | 0 | 728,257,000 | 0 | 0 | 733,931,000 | 0 | 0 | 651,762,000 | 0 | 0 | 644,969,000 | 0 | 0 | 577,295,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 455,171,000 | 456,643,000 | -368,380,000 | 448,239,000 | 382,869,000 | -399,643,000 | 402,176,000 | 388,154,000 | -103,179,000 | 165,140,000 | 313,380,000 | -219,142,000 | 179,944,000 | 282,911,000 | -218,223,000 | 195,224,000 | 257,222,000 | -114,647,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -100,030,000 | -92,626,000 | -62,812,000 | 0 | -262,596,000 | -10,063,000 | -40,279,000 | -30,008,000 | -28,066,000 | 0 | -1,071,000 | -3,389,000 | -4,311,000 | -16,190,000 | -19,837,000 | -1,403,000 | -348,000 | -2,000 | -14,104,000 | -892,000 | -845,000 | -737,000 | -6,254,000 | -45,599,000 | -2,661,000 | -7,969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -352,869,000 | -345,388,000 | -345,777,000 | -103,179,000 | 165,140,000 | -338,382,000 | -219,142,000 | 179,944,000 | -362,058,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
everfi impairment charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized software and content development costs | -16,875,000 | -14,490,000 | -15,322,000 | -13,070,000 | -14,779,000 | -15,908,000 | -14,789,000 | -13,967,000 | -16,017,000 | -15,574,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of net assets of acquired companies, net of cash and restricted cash acquired | 0 | 33,000 | -1,929,000 | 969,000 | -19,985,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (used) received in disposition of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issuance costs | -134,000 | -648,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (paid) for taxes, net of refunds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of software and services by assuming directly related liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment and other assets included in accounts payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of business | 0 | 0 | 1,561,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from disposition of business | 0 | 0 | -1,179,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received in sale of business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of everfi through the issuance of stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 0 | 0 | 3,000 | 1,000 | 0 | 1,000 | 3,000 | 3,000 | 0 | 0 | 2,000 | 9,000 | 1,000 | 0 | 3,000 | 11,000 | 6,000 | 5,000 | 2,000 | 3,000 | 9,000 | 5,000 | 7,000 | 11,000 | 6,000 | 75,000 | 82,000 | 25,000 | 50,000 | 114,000 | 154,000 | 67,000 | 41,000 | 121,000 | 25,000 | 2,959,000 | 68,000 | 48,000 | 1,609,000 | 316,000 | 3,370,000 | 1,715,000 | 326,000 | 2,654,000 | 382,000 | 1,872,000 | 204,000 | 51,000 | 187,000 | 303,000 | 106,000 | 287,000 | 3,049,000 | 1,574,000 | 400,000 | 428,000 | 1,839,000 | 1,278,000 | 1,500,000 | 3,266,000 | 64,000 | 1,332,000 | 4,079,000 | 162,000 | ||||||||||||||||||||
dividend payments to stockholders | 0 | -5,409,000 | -5,395,000 | -5,348,000 | -5,350,000 | -5,336,000 | -4,881,000 | -4,770,000 | -4,929,000 | -4,910,000 | -4,467,000 | -4,399,000 | -4,458,000 | -4,349,000 | -4,301,000 | -4,353,000 | -4,350,000 | -4,493,000 | -3,815,000 | -3,756,000 | -3,735,000 | -3,768,000 | -3,109,000 | -3,071,000 | -3,069,000 | -3,034,000 | -2,083,000 | -2,146,000 | -2,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes, net of refunds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment by assuming directly related liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (paid) received during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired restricted cash liabilities due to customers | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts and sales returns | 2,533,000 | 1,546,000 | 2,614,000 | 2,032,000 | 2,130,000 | 1,063,000 | 1,923,000 | 1,774,000 | 4,440,000 | 1,777,000 | 2,731,000 | 2,738,000 | 591,000 | 875,000 | 1,247,000 | 1,017,000 | 2,252,000 | 1,639,000 | 1,576,000 | 1,358,000 | 1,411,000 | 871,000 | 1,892,000 | 1,074,000 | 4,331,000 | -174,000 | 576,000 | 670,000 | 5,379,000 | 1,701,000 | 1,394,000 | 1,117,000 | 1,938,000 | 1,342,000 | 1,242,000 | 1,124,000 | 813,000 | 1,258,000 | 245,000 | 457,000 | 1,376,000 | 797,000 | 380,000 | 905,000 | 161,000 | 1,819,000 | 1,037,000 | 1,162,000 | -233,000 | 1,004,000 | 780,000 | 491,000 | 593,000 | 508,000 | 316,000 | 256,000 | 17,000 | 265,000 | 429,000 | |||||||||||||||||||||||||
purchase of derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from settlement of derivative instruments | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate on cash, cash equivalents, and restricted cash | 1,036,000 | 713,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 449,846,000 | 0 | 0 | 640,174,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | 244,583,000 | -119,576,000 | 128,852,000 | 195,805,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of business | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of capitalized software development costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash due to customers | 149,956,000 | -124,536,000 | 188,824,000 | 57,253,000 | -79,017,000 | 141,055,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to customers | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of net assets of acquired companies, net of cash acquired | -6,910,000 | 0 | 0 | -16,475,000 | -4,944,000 | 0 | 0 | 0 | 11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate on cash and cash equivalents | 252,000 | -171,000 | 225,000 | 707,000 | 158,000 | 105,000 | -368,000 | 339,000 | 646,000 | -1,019,000 | -66,000 | 429,000 | 162,000 | 473,000 | -259,000 | -107,000 | 102,000 | 607,000 | -67,000 | -47,000 | -1,196,000 | -415,000 | -27,000 | -95,000 | 127,000 | -155,000 | 129,000 | -70,000 | 27,000 | -40,000 | 53,000 | -8,000 | -112,000 | -105,000 | -61,000 | -20,000 | 106,000 | -80,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -218,000 | 440,000 | -2,193,000 | -39,225,000 | 29,113,000 | -7,703,000 | 20,661,000 | 491,000 | 18,602,000 | 9,271,000 | -3,848,000 | 1,721,000 | 12,989,000 | -10,017,000 | 512,000 | 531,000 | 3,701,000 | -4,490,000 | 6,666,000 | -1,407,000 | -1,481,000 | 13,522,000 | 23,340,000 | 14,431,000 | -6,193,000 | 1,980,000 | -29,741,000 | 7,175,000 | 1,125,000 | 8,762,000 | 16,531,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 16,902,000 | 0 | 0 | 15,362,000 | 0 | 0 | 14,735,000 | 0 | 0 | 11,889,000 | 0 | 0 | 13,491,000 | 0 | 0 | 52,520,000 | 0 | 0 | 27,974,000 | 0 | 0 | 22,769,000 | 0 | 0 | 16,361,000 | 0 | 0 | 14,775,000 | 0 | 0 | 67,783,000 | 0 | 0 | 22,683,000 | 0 | 0 | 42,144,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -218,000 | 3,396,000 | 13,872,000 | 1,199,000 | 3,179,000 | 12,084,000 | 4,328,000 | -59,000 | 13,286,000 | 29,113,000 | -7,703,000 | 32,550,000 | 9,379,000 | -1,149,000 | 8,449,000 | 4,390,000 | -24,775,000 | 45,967,000 | 18,602,000 | 9,271,000 | 24,126,000 | 12,989,000 | -10,017,000 | 23,281,000 | 3,701,000 | -4,490,000 | 23,027,000 | 2,324,000 | -2,163,000 | 12,142,000 | -1,481,000 | 1,681,000 | 15,982,000 | 23,340,000 | 14,431,000 | 16,490,000 | -29,741,000 | 7,175,000 | 43,269,000 | 8,762,000 | ||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of net assets of acquired companies, net of cash | 59,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -6,553,000 | 2,324,000 | -2,163,000 | -2,633,000 | -51,801,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment and termination of derivative instruments | 0 | 0 | 0 | 996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from exercise and vesting of stock-based compensation | 1,592,000 | 1,137,000 | 3,976,000 | 536,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisition of businesses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
donor restricted cash | -2,627,000 | -3,422,000 | 82,140,000 | -5,550,000 | -1,071,000 | 63,680,000 | -14,879,000 | -1,083,000 | 42,588,000 | -7,595,000 | 2,507,000 | 19,361,000 | -15,264,000 | -13,138,000 | 4,013,000 | 1,527,000 | 2,574,000 | -11,949,000 | 2,782,000 | 3,147,000 | 3,618,000 | -10,978,000 | 1,534,000 | 5,315,000 | 2,580,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
donations payable | -19,361,000 | 15,264,000 | 13,138,000 | -4,013,000 | -1,527,000 | -2,574,000 | 11,949,000 | -2,782,000 | -3,147,000 | -3,618,000 | 10,978,000 | -1,534,000 | -5,315,000 | -2,580,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from from exercise and vesting of stock-based compensation | 584,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock based compensation | -197,000 | -33,000 | -193,000 | -1,468,000 | -121,000 | -26,000 | -1,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of cost method investment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | 1,695,000 | 1,464,000 | 603,000 | 0 | -259,000 | 650,000 | -310,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of capitalized software development costs due to business combination | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 155,000 | 119,000 | 600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of deferred financing costs | -2,440,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on capital lease obligations | -5,000 | -10,000 | -11,000 | -14,000 | -29,000 | -23,000 | -31,000 | -81,000 | -84,000 | -83,000 | -103,000 | -114,000 | -113,000 | -151,000 | -140,000 | -136,000 | -142,000 | -131,000 | -112,000 | -92,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment included in accounts payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | 0 | 0 | 0 | -130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition of businesses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on deferred financing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | 3,328,000 | -6,373,000 | -1,975,000 | 717,000 | 2,839,000 | -6,356,000 | -2,013,000 | 2,887,000 | 3,425,000 | -3,687,000 | 501,000 | -3,274,000 | 5,082,000 | 5,295,000 | -1,249,000 | -3,049,000 | 1,950,000 | 1,379,000 | -3,151,000 | 1,164,000 | 2,815,000 | -5,182,000 | 2,121,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale and maturity of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of deferred financing fees | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit on exercise of stock options | 2,401,000 | -4,342,000 | -399,000 | -65,000 | -1,329,000 | -150,000 | 203,000 | -221,000 | -7,235,000 | 1,595,000 | 263,000 | 446,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on deferred financing fees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of net assets of acquired companies | -568,000 | -2,327,000 | -59,216,000 | -51,000 | -12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes | 1,134,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in share repurchase payable | 2,806,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing fees | 26,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on debt acquired | 0 | -1,922,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on long-term debt and capital lease obligations | 0 | -7,000 | -37,000 | -37,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing fees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net provided by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total adjustments | 8,645,000 | -2,410,000 | 12,036,000 | 3,436,000 | -3,502,000 | 9,519,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 1,974,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of net assets of acquired company | -6,081,000 | -448,000 | -49,000 | -31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation benefit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit on exercise of stock options | 2,764,000 | 663,000 | 2,606,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option compensation (benefit) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 668,000 | 624,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangibles | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option compensation expense | -6,922,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option compensation |
We provide you with 20 years of cash flow statements for Blackbaud stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Blackbaud stock. Explore the full financial landscape of Blackbaud stock with our expertly curated income statements.
The information provided in this report about Blackbaud stock 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.