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 | 2021-06-30 | 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 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 83,911,000 | 84,466,000 | 80,353,000 | 79,750,000 | 78,567,000 | 71,181,000 | 68,960,000 | 21,823,000 | 63,968,000 | 64,090,000 | 59,969,000 | 60,519,000 | 56,242,000 | 57,803,000 | 50,088,000 | 50,583,000 | 49,837,000 | 46,162,000 | 43,312,000 | 40,689,000 | 41,201,000 | 27,326,000 | 27,828,000 | 28,925,000 | 27,607,000 | 26,559,000 | 20,350,000 | 22,326,000 | 23,293,000 | 11,222,000 | 14,274,000 | 12,381,000 | 2,956,000 | 21,006,000 | 11,184,000 | 11,363,000 | 9,290,000 | 14,437,000 | 13,157,000 | 13,235,000 | 15,088,000 | 10,796,000 | 8,371,000 | 1,533,000 | 13,041,000 | 10,612,000 | 12,404,000 | -12,511,000 | 13,036,000 | 12,279,000 | 12,828,000 | 10,355,000 | 11,598,000 | 12,976,000 | 12,746,000 | 9,887,000 | 9,619,000 | 9,348,000 | 8,693,000 | 7,686,000 | 8,184,000 | 7,923,000 | 7,859,000 | 6,797,000 | 6,519,000 | 6,334,000 | 6,229,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 26,633,000 | 25,785,000 | 24,188,000 | 22,519,000 | 21,474,000 | 20,488,000 | 19,657,000 | 19,233,000 | 18,446,000 | 17,596,000 | 17,112,000 | 16,880,000 | 15,941,000 | 14,858,000 | 14,676,000 | 13,795,000 | 13,659,000 | 13,489,000 | 13,757,000 | 13,605,000 | 13,720,000 | 10,953,000 | 14,319,000 | 13,184,000 | 12,598,000 | 12,199,000 | 11,902,000 | 11,621,000 | 11,622,000 | 11,760,000 | 11,448,000 | 10,750,000 | 10,514,000 | 9,701,000 | 10,912,000 | 9,771,000 | 8,298,000 | 7,926,000 | 7,289,000 | 6,379,000 | 6,517,000 | 5,087,000 | 4,677,000 | 7,804,000 | 8,862,000 | 8,797,000 | 8,668,000 | 7,764,000 | 7,179,000 | 7,042,000 | 6,924,000 | 6,502,000 | 6,179,000 | 5,546,000 | 5,059,000 | 4,260,000 | 4,023,000 | 3,955,000 | 3,863,000 | 3,239,000 | 3,209,000 | 2,965,000 | 2,517,000 | 2,353,000 | 2,178,000 | 1,993,000 | 1,965,000 |
amortization of deferred financing fees | 263,000 | 264,000 | 266,000 | 265,000 | 265,000 | 265,000 | 266,000 | 265,000 | 266,000 | 267,000 | 269,000 | 266,000 | 265,000 | 282,000 | 223,000 | 210,000 | 210,000 | 210,000 | 210,000 | 210,000 | 210,000 | 214,000 | 293,000 | 290,000 | 293,000 | 293,000 | 294,000 | 289,000 | 299,000 | 272,000 | 258,000 | 255,000 | 254,000 | 254,000 | 258,000 | 159,000 | 154,000 | 112,000 | 108,000 | 5,000 | 53,000 | 44,000 | 23,000 | 21,000 | 7,000 | ||||||||||||||||||||||
non-cash leasing arrangement | 225,000 | 199,000 | 208,000 | 218,000 | 205,000 | 190,000 | 195,000 | 178,000 | 211,000 | 218,000 | 263,000 | 142,000 | 111,000 | 116,000 | 124,000 | 109,000 | 112,000 | 114,000 | 101,000 | 111,000 | 125,000 | 9,000 | 997,000 | ||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 0 | 0 | 0 | 1,849,000 | 0 | 0 | 705,000 | 155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -1,296,000 | 1,379,000 | -86,000 | 638,000 | -27,156,000 | -372,000 | 0 | 47,000 | -5,911,000 | -849,000 | 0 | 264,000 | -28,988,000 | 176,000 | 0 | 1,003,000 | 385,000 | 696,000 | 0 | 14,000 | 9,754,000 | 514,000 | 0 | 61,000 | -1,551,000 | -660,000 | -18,000 | 21,000 | 473,000 | 762,000 | -6,000 | 22,000 | -2,600,000 | 33,000 | -560,000 | 17,000 | -673,000 | 26,000 | -121,000 | 721,000 | -2,250,000 | 1,653,000 | 2,933,000 | 11,000 | -2,148,000 | 294,000 | -1,571,000 | -2,425,000 | -715,000 | 560,000 | -29,000 | -2,268,000 | 1,026,000 | -1,024,000 | 1,385,000 | -213,000 | -227,000 | ||||||||||
benefit from doubtful accounts | 637,000 | 434,000 | 438,000 | 320,000 | 701,000 | 340,000 | 378,000 | 327,000 | 831,000 | 363,000 | 1,887,000 | 89,000 | 132,000 | 27,000 | 2,142,000 | -661,000 | 2,560,000 | 2,865,000 | 2,634,000 | 247,000 | 1,312,000 | 990,000 | 299,000 | 540,000 | 615,000 | 722,000 | 1,129,000 | 402,000 | 570,000 | 9,089,000 | 7,287,000 | 7,297,000 | 7,350,000 | 8,442,000 | 7,989,000 | 6,316,000 | 5,765,000 | 6,032,000 | 5,302,000 | 3,725,000 | 4,743,000 | 3,908,000 | 2,637,000 | 3,229,000 | 3,405,000 | 2,978,000 | 2,554,000 | 2,973,000 | 2,256,000 | 2,127,000 | 1,812,000 | 1,939,000 | 1,941,000 | 1,814,000 | 2,227,000 | 1,485,000 | 1,398,000 | 1,550,000 | 1,606,000 | 920,000 | 817,000 | 1,213,000 | 163,000 | 1,000,000 | 999,000 | 1,051,000 | 996,000 |
stock-based compensation | 12,989,000 | 11,662,000 | 10,724,000 | 9,820,000 | 9,184,000 | 8,984,000 | 8,238,000 | 8,076,000 | 7,237,000 | 8,881,000 | 6,573,000 | 6,039,000 | 5,898,000 | 5,616,000 | 5,167,000 | 4,633,000 | 4,054,000 | 3,588,000 | 4,173,000 | 3,528,000 | 3,235,000 | 831,000 | 742,000 | 937,000 | 846,000 | 831,000 | 875,000 | 617,000 | 649,000 | 555,000 | 783,000 | 475,000 | 517,000 | 353,000 | 577,000 | 290,000 | 462,000 | 261,000 | |||||||||||||||||||||||||||||
cash received from insurance proceeds | 2,877,000 | 0 | 0 | 0 | 199,000 | 0 | 646,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on insurance claims, other investments and asset disposals | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -35,331,000 | 5,564,000 | -14,589,000 | -15,372,000 | -6,212,000 | -27,849,000 | -34,964,000 | -13,188,000 | -27,197,000 | -2,297,000 | -37,136,000 | -54,874,000 | -14,700,000 | 1,265,000 | -14,117,000 | -479,000 | -15,449,000 | -9,270,000 | 6,076,000 | 27,210,000 | -21,845,000 | -26,251,000 | -11,457,000 | -6,375,000 | -16,341,000 | -16,578,000 | -9,997,000 | 7,023,000 | 6,453,000 | -19,203,000 | -18,809,000 | -7,389,000 | -6,900,000 | -20,410,000 | -13,912,000 | -15,385,000 | -13,910,000 | -24,635,000 | -25,954,000 | -12,835,000 | -36,900,000 | -13,312,000 | 1,157,000 | -7,108,000 | -12,604,000 | 2,030,000 | -11,705,000 | -7,071,000 | -3,875,000 | -4,531,000 | -9,532,000 | -7,285,000 | -5,210,000 | -3,036,000 | -9,264,000 | -890,000 | -4,704,000 | -8,316,000 | -12,292,000 | 704,000 | 651,000 | -7,037,000 | -4,754,000 | -642,000 | 4,396,000 | -786,000 | |
prepaid income taxes | -9,054,000 | -23,510,000 | 13,057,000 | 12,903,000 | -7,162,000 | -18,798,000 | 3,830,000 | -3,829,000 | 457,000 | -457,000 | 4,643,000 | 10,655,000 | 1,038,000 | -16,336,000 | 5,452,000 | -8,814,000 | 1,224,000 | 12,326,000 | -13,550,000 | 0 | 739,000 | 1,419,000 | 3,952,000 | -5,843,000 | 6,072,000 | 290,000 | 2,081,000 | -6,797,000 | 6,654,000 | -5,325,000 | -3,779,000 | -10,293,000 | 252,000 | 1,022,000 | 6,549,000 | -4,619,000 | 4,887,000 | -1,348,000 | -2,073,000 | -4,720,000 | 2,992,000 | 2,086,000 | 5,140,000 | -7,579,000 | 7,250,000 | -706,000 | -2,329,000 | -4,613,000 | -616,000 | -2,370,000 | 5,636,000 | -2,025,000 | -2,430,000 | -1,427,000 | 1,333,000 | 1,242,000 | 2,195,000 | -781,000 | 100,000 | 4,428,000 | |||||||
prepaid expenses and other assets | -7,247,000 | 8,891,000 | -9,360,000 | -2,387,000 | -1,130,000 | -4,150,000 | -11,388,000 | 5,534,000 | 1,975,000 | -3,960,000 | 3,444,000 | -662,000 | -4,483,000 | -416,000 | -3,580,000 | -5,205,000 | -4,271,000 | -2,006,000 | 277,000 | -2,444,000 | -5,301,000 | -10,944,000 | 365,000 | -1,663,000 | 4,995,000 | 1,059,000 | 3,692,000 | -5,616,000 | 2,162,000 | -6,583,000 | 1,736,000 | -1,743,000 | -2,790,000 | -1,512,000 | -2,290,000 | 2,952,000 | -615,000 | -3,408,000 | -3,023,000 | -371,000 | -3,538,000 | ||||||||||||||||||||||||||
cash surrender value of life insurance policy premiums | -4,037,000 | -4,806,000 | -7,489,000 | 7,000 | -4,115,000 | -1,047,000 | -9,678,000 | -4,349,000 | 409,000 | -2,048,000 | -10,084,000 | -2,236,000 | 243,000 | 2,295,000 | -7,916,000 | -1,421,000 | -7,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation liability | 4,170,000 | 4,721,000 | 7,441,000 | 45,000 | 4,234,000 | 1,648,000 | 9,059,000 | 4,381,000 | -507,000 | 2,344,000 | 9,826,000 | 2,266,000 | -246,000 | -2,184,000 | 7,801,000 | 1,471,000 | 7,459,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease obligations | -96,000 | -3,067,000 | -102,000 | -44,000 | -69,000 | -206,000 | 606,000 | -219,000 | 66,000 | 156,000 | -6,567,000 | 130,000 | 762,000 | -385,000 | -162,000 | 2,000 | -133,000 | -182,000 | -164,000 | -197,000 | -181,000 | -4,131,000 | -1,384,000 | ||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 497,000 | 8,473,000 | -3,521,000 | 8,072,000 | 322,000 | 4,817,000 | -10,376,000 | 15,220,000 | -316,000 | -3,258,000 | 4,278,000 | 12,992,000 | 2,681,000 | 3,664,000 | -1,467,000 | 4,957,000 | 2,768,000 | -570,000 | 7,877,000 | 2,577,000 | -3,257,000 | 8,674,000 | -4,573,000 | -202,000 | 558,000 | 1,051,000 | 2,105,000 | 6,741,000 | -6,815,000 | 830,000 | 6,878,000 | -335,000 | -4,044,000 | -1,578,000 | 1,610,000 | 2,036,000 | -1,491,000 | 1,242,000 | 1,192,000 | -5,047,000 | 4,393,000 | 3,814,000 | 431,000 | 904,000 | 2,829,000 | 2,381,000 | -471,000 | -4,860,000 | 2,044,000 | 5,494,000 | -6,395,000 | -1,515,000 | 3,867,000 | -887,000 | 1,236,000 | 1,457,000 | 1,188,000 | -419,000 | 2,624,000 | -1,465,000 | -833,000 | 2,490,000 | 415,000 | -323,000 | 391,000 | -2,500,000 | |
accrued wages and related liabilities | 45,072,000 | 42,498,000 | -60,021,000 | -5,311,000 | 33,646,000 | 30,635,000 | -38,978,000 | 23,267,000 | 25,691,000 | 27,657,000 | -28,648,000 | 24,675,000 | 19,469,000 | 23,827,000 | -28,989,000 | 25,499,000 | -34,562,000 | 35,345,000 | 22,102,000 | 20,535,000 | -13,443,000 | 31,101,000 | 16,640,000 | 12,849,000 | -13,204,000 | 20,608,000 | 9,586,000 | 5,444,000 | -6,490,000 | 14,539,000 | 3,268,000 | -2,575,000 | -9,410,000 | 1,871,000 | 22,000 | 4,452,000 | -11,323,000 | 13,415,000 | 6,993,000 | 3,874,000 | -2,104,000 | 10,373,000 | 1,750,000 | 3,870,000 | 651,000 | 1,117,000 | 569,000 | -1,905,000 | 942,000 | 361,000 | -8,393,000 | 2,939,000 | 3,960,000 | 1,868,000 | -4,186,000 | 3,297,000 | 170,000 | -1,388,000 | 4,922,000 | 203,000 | -1,732,000 | -26,000 | 3,492,000 | 825,000 | 1,046,000 | -1,115,000 | |
other accrued liabilities | 25,264,000 | -6,461,000 | 8,278,000 | -36,667,000 | 5,347,000 | 3,886,000 | -3,236,000 | 12,441,000 | 11,965,000 | 235,000 | -813,000 | -2,153,000 | 12,634,000 | -4,440,000 | -3,031,000 | -229,000 | -1,737,000 | -1,797,000 | 16,158,000 | 7,215,000 | -4,040,000 | -1,519,000 | 14,438,000 | 1,779,000 | -3,345,000 | -3,495,000 | 6,561,000 | 3,178,000 | -647,000 | -2,891,000 | 7,118,000 | 612,000 | 938,000 | 854,000 | 10,974,000 | 2,233,000 | -1,473,000 | 3,466,000 | 9,946,000 | 1,434,000 | 6,557,000 | -2,243,000 | 5,347,000 | 4,665,000 | -1,432,000 | 2,899,000 | -4,313,000 | 2,655,000 | 4,598,000 | 1,838,000 | -1,583,000 | 2,989,000 | 3,271,000 | 226,000 | -119,000 | -173,000 | -3,790,000 | 2,149,000 | 4,479,000 | -637,000 | -736,000 | 1,333,000 | 57,000 | 407,000 | -397,000 | -350,000 | |
accrued self-insurance liabilities | 353,000 | 13,854,000 | 8,710,000 | 26,633,000 | -2,187,000 | 5,513,000 | 14,055,000 | 15,737,000 | 4,258,000 | -537,000 | 9,369,000 | 5,817,000 | -2,728,000 | 9,956,000 | 4,740,000 | 1,102,000 | 4,615,000 | 1,860,000 | 4,225,000 | 2,223,000 | 1,985,000 | 1,600,000 | 969,000 | 2,365,000 | 1,352,000 | 1,715,000 | -1,324,000 | 4,288,000 | 1,061,000 | 639,000 | 1,697,000 | 2,191,000 | 1,568,000 | -1,782,000 | 3,093,000 | 4,908,000 | 1,906,000 | 1,729,000 | 1,388,000 | 946,000 | 1,355,000 | ||||||||||||||||||||||||||
net cash from operating activities | 153,000,000 | 155,730,000 | 72,220,000 | 100,456,000 | 134,481,000 | 76,937,000 | 35,312,000 | 85,269,000 | 123,315,000 | 119,738,000 | 48,344,000 | 50,176,000 | 92,524,000 | 83,939,000 | 45,874,000 | 74,103,000 | 34,294,000 | 91,190,000 | 108,023,000 | 147,015,000 | 27,123,000 | 54,630,000 | 65,315,000 | 47,436,000 | 24,842,000 | 53,025,000 | 56,037,000 | 60,845,000 | 40,395,000 | 9,703,000 | 38,329,000 | 5,334,000 | 19,586,000 | 2,704,000 | 34,356,000 | 24,133,000 | 12,695,000 | 20,069,000 | 6,492,000 | 948,000 | 5,860,000 | 18,193,000 | 29,611,000 | 15,644,000 | 21,432,000 | 30,503,000 | 4,925,000 | 21,682,000 | 26,533,000 | 19,742,000 | 5,318,000 | 19,442,000 | 25,799,000 | 8,757,000 | 18,689,000 | 19,557,000 | 4,578,000 | 10,325,000 | 17,588,000 | 9,983,000 | 8,294,000 | 10,406,000 | 11,072,000 | 11,014,000 | 15,109,000 | 9,476,000 | 7,660,000 |
capex | -51,193,000 | -49,595,000 | -42,926,000 | -48,161,000 | -45,444,000 | -35,198,000 | -29,437,000 | -28,820,000 | -25,746,000 | -24,963,000 | -26,651,000 | -27,810,000 | -22,653,000 | -21,244,000 | -15,838,000 | -18,461,000 | -15,334,000 | -12,502,000 | -10,754,000 | -11,260,000 | -15,810,000 | -16,558,000 | -19,221,000 | -22,117,000 | -13,645,000 | -17,316,000 | -13,337,000 | -13,213,000 | -11,082,000 | -17,391,000 | -16,762,000 | -11,016,000 | -11,997,000 | -13,426,000 | -15,830,000 | -18,212,000 | -18,231,000 | -17,718,000 | -13,526,000 | -16,055,000 | -12,719,000 | -11,568,000 | -9,548,000 | -16,153,000 | -16,424,000 | -8,479,000 | -8,189,000 | -5,216,000 | -10,373,000 | -9,357,000 | -7,025,000 | -11,702,000 | -10,387,000 | -9,683,000 | -9,001,000 | -7,195,000 | -7,338,000 | -6,415,000 | -5,466,000 | -4,740,000 | -6,747,000 | -4,924,000 | 3,689,000 | -4,358,000 | -13,575,000 | -5,578,000 | 0 |
free cash flows | 101,807,000 | 106,135,000 | 29,294,000 | 52,295,000 | 89,037,000 | 41,739,000 | 5,875,000 | 56,449,000 | 97,569,000 | 94,775,000 | 21,693,000 | 22,366,000 | 69,871,000 | 62,695,000 | 30,036,000 | 55,642,000 | 18,960,000 | 78,688,000 | 97,269,000 | 135,755,000 | 11,313,000 | 38,072,000 | 46,094,000 | 25,319,000 | 11,197,000 | 35,709,000 | 42,700,000 | 47,632,000 | 29,313,000 | -7,688,000 | 21,567,000 | -5,682,000 | 7,589,000 | -10,722,000 | 18,526,000 | 5,921,000 | -5,536,000 | 2,351,000 | -7,034,000 | -15,107,000 | -6,859,000 | 6,625,000 | 20,063,000 | -509,000 | 5,008,000 | 22,024,000 | -3,264,000 | 16,466,000 | 16,160,000 | 10,385,000 | -1,707,000 | 7,740,000 | 15,412,000 | -926,000 | 9,688,000 | 12,362,000 | -2,760,000 | 3,910,000 | 12,122,000 | 5,243,000 | 1,547,000 | 5,482,000 | 14,761,000 | 6,656,000 | 1,534,000 | 3,898,000 | 7,660,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -51,193,000 | -49,595,000 | -42,926,000 | -48,161,000 | -45,444,000 | -35,198,000 | -29,437,000 | -28,820,000 | -25,746,000 | -24,963,000 | -26,651,000 | -27,810,000 | -22,653,000 | -21,244,000 | -15,838,000 | -18,461,000 | -15,334,000 | -12,502,000 | -10,754,000 | -11,260,000 | -15,810,000 | -16,558,000 | -19,221,000 | -22,117,000 | -13,645,000 | -17,316,000 | -13,337,000 | -13,213,000 | -11,082,000 | -17,391,000 | -16,762,000 | -11,016,000 | -11,997,000 | -13,426,000 | -15,830,000 | -18,212,000 | -18,231,000 | -17,718,000 | -13,526,000 | -16,055,000 | -12,719,000 | -11,568,000 | -9,548,000 | -16,153,000 | -16,424,000 | -8,479,000 | -8,189,000 | -5,216,000 | -10,373,000 | -9,357,000 | -7,025,000 | -11,702,000 | -10,387,000 | -9,683,000 | -9,001,000 | -7,195,000 | -7,338,000 | -6,415,000 | -5,466,000 | -4,740,000 | -6,747,000 | -4,924,000 | 3,689,000 | -4,358,000 | -13,575,000 | -5,578,000 | |
cash payments for acquisitions | -35,691,000 | -45,437,000 | -159,172,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow deposits | 26,067,000 | -35,069,000 | -3,200,000 | -160,000 | -486,000 | -891,000 | 877,000 | 7,284,000 | -15,171,000 | -400,000 | -250,000 | -65,000 | 329,000 | -14,000,000 | -300,000 | -6,611,000 | 1,992,000 | 7,373,000 | -10,025,000 | 621,000 | 23,076,000 | -21,531,000 | -2,394,000 | -284,000 | 5,406,000 | -5,058,000 | -1,646,000 | 1,910,000 | 1,034,000 | -859,000 | -2,485,000 | -15,553,000 | 1,280,000 | 1,372,000 | -3,252,000 | 4,256,000 | 3,337,000 | -7,843,000 | 2,730,000 | -2,940,000 | -8,268,000 | -500,000 | 9,419,000 | ||||||||||||||||||||||||
cash from insurance proceeds | 1,772,000 | 601,000 | 900,000 | 216,000 | 196,000 | 490,000 | 222,000 | 431,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from the sale of assets | 10,000 | 820,000 | 200,000 | 30,000 | 4,000 | 961,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -29,113,000 | -36,694,000 | -25,984,000 | -52,887,000 | -16,754,000 | -22,693,000 | -12,815,000 | -9,065,000 | -2,113,000 | -8,658,000 | -9,767,000 | -6,478,000 | -11,979,000 | -1,178,000 | -2,340,000 | -16,837,000 | -6,869,000 | -7,060,000 | -8,664,000 | -4,976,000 | -1,008,000 | ||||||||||||||||||||||||||||||||||||||||||||||
maturities of investments | 29,029,000 | 35,387,000 | 17,862,000 | 3,844,000 | 3,286,000 | 8,983,000 | 10,284,000 | 6,749,000 | 4,241,000 | 7,071,000 | 791,000 | 2,451,000 | 7,125,000 | 2,227,000 | 2,553,000 | 16,969,000 | 3,430,000 | 10,853,000 | 8,174,000 | 4,056,000 | 1,396,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other restricted assets | -48,000 | 656,000 | -9,000 | -1,848,000 | -216,000 | -301,000 | -300,000 | 97,000 | 461,000 | 769,000 | -357,000 | -24,000 | -196,000 | -395,000 | 764,000 | 120,000 | -279,000 | -340,000 | -341,000 | -358,000 | -237,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -77,313,000 | -68,120,000 | -243,804,000 | -166,587,000 | -78,901,000 | -109,909,000 | -34,655,000 | -44,944,000 | -75,319,000 | -26,464,000 | -35,971,000 | -42,411,000 | -67,175,000 | -28,356,000 | -48,240,000 | -28,650,000 | -12,212,000 | -10,181,000 | -20,159,000 | -12,784,000 | -15,542,000 | -97,627,000 | -51,132,000 | -72,863,000 | -25,393,000 | -55,942,000 | -14,025,000 | -55,781,000 | -25,463,000 | -23,527,000 | -34,440,000 | -27,229,000 | -21,397,000 | -98,212,000 | -12,567,000 | -79,753,000 | -20,104,000 | -47,962,000 | -31,149,000 | -52,972,000 | -36,455,000 | -73,444,000 | -12,003,000 | -59,319,000 | -28,085,000 | -10,155,000 | -27,746,000 | -19,145,000 | -26,011,000 | -17,509,000 | -18,321,000 | -29,182,000 | -68,625,000 | -19,026,000 | -39,219,000 | -7,605,000 | -18,275,000 | -6,878,000 | -35,028,000 | -21,369,000 | -6,479,000 | -17,593,000 | -25,101,000 | -4,455,000 | -15,616,000 | -5,758,000 | |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt | 0 | 200,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on debt | -1,025,000 | -1,016,000 | -1,009,000 | -1,000,000 | -1,392,000 | -983,000 | -975,000 | -1,116,000 | -959,000 | -951,000 | -1,007,000 | -1,198,000 | -987,000 | -942,000 | -979,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock upon exercise of options | 9,024,000 | 8,652,000 | 5,050,000 | 3,990,000 | 7,977,000 | 4,090,000 | 6,229,000 | 5,662,000 | 4,148,000 | 5,905,000 | 2,654,000 | 3,971,000 | 2,635,000 | 3,303,000 | 2,768,000 | 2,982,000 | 3,880,000 | 6,242,000 | 4,404,000 | 456,000 | 1,552,000 | 1,127,000 | 1,829,000 | 3,213,000 | 2,334,000 | 1,357,000 | 1,858,000 | 2,920,000 | 1,062,000 | 1,963,000 | 1,292,000 | 957,000 | 1,026,000 | 1,413,000 | 747,000 | 3,377,000 | 509,000 | 484,000 | 934,000 | 2,410,000 | 965,000 | 313,000 | 1,199,000 | 998,000 | 793,000 | 607,000 | 1,294,000 | 1,001,000 | 928,000 | 2,067,000 | 325,000 | 333,000 | 174,000 | 775,000 | 110,000 | 84,000 | 264,000 | 13,000 | 137,000 | 30,000 | 74,000 | 58,000 | 8,000 | 39,000 | 74,000 | 85,000 | |
repurchase of shares of common stock to satisfy tax withholding obligations | 0 | -1,057,000 | -14,000 | 0 | 0 | -1,195,000 | -14,000 | 0 | 0 | -1,909,000 | -20,000 | 0 | 0 | -1,687,000 | -15,000 | -1,600,000 | -9,000 | -10,000 | -154,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares of common stock | 0 | -9,225,000 | -10,775,000 | 0 | 0 | -20,000,000 | -9,882,000 | 0 | 0 | 0 | -25,000,000 | 0 | 0 | -1,220,000 | -6,068,000 | 0 | 0 | 0 | -30,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -3,605,000 | -3,597,000 | -3,589,000 | -3,437,000 | -3,424,000 | -3,414,000 | -3,396,000 | -3,243,000 | -3,232,000 | -3,214,000 | -3,201,000 | -3,050,000 | -3,041,000 | -3,042,000 | -3,035,000 | -2,886,000 | -2,868,000 | -2,724,000 | -2,718,000 | -2,683,000 | -2,705,000 | -2,564,000 | -2,558,000 | -2,543,000 | -2,525,000 | -2,377,000 | -2,347,000 | -2,367,000 | -2,328,000 | -2,189,000 | -2,178,000 | -2,171,000 | -2,179,000 | -2,042,000 | -2,034,000 | -2,025,000 | -2,072,000 | -1,935,000 | -1,930,000 | -1,921,000 | -1,708,000 | -1,544,000 | -1,587,000 | -1,602,000 | -1,564,000 | -1,438,000 | -1,297,000 | -1,293,000 | -1,283,000 | -1,169,000 | -1,160,000 | -1,158,000 | -1,150,000 | -1,039,000 | -1,037,000 | -1,032,000 | -929,000 | -926,000 | -927,000 | -925,000 | -817,000 | -822,000 | -827,000 | -819,000 | |||
non-controlling interest distribution | -265,000 | 0 | 0 | -278,000 | 0 | 0 | 0 | -4,000 | -273,000 | -3,000 | -641,000 | -1,248,000 | -480,000 | -1,243,000 | -240,000 | -720,000 | -280,000 | -177,000 | -2,000 | -44,000 | 0 | -292,000 | |||||||||||||||||||||||||||||||||||||||||||||
purchase of non-controlling interest | -382,000 | -64,000 | -11,000 | 0 | -4,411,000 | -29,000 | -10,000 | -22,000 | -57,000 | -100,000 | -77,000 | -9,000 | -669,000 | 0 | -26,000 | 0 | 0 | 0 | -83,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -1,337,000 | -850,000 | -1,531,000 | 1,556,000 | 1,431,000 | -100,000 | -269,000 | -1,674,000 | -359,000 | -2,065,000 | -18,549,000 | -11,289,000 | -2,569,000 | -103,117,000 | -12,937,000 | -22,212,000 | 16,106,000 | 2,690,000 | 23,864,000 | -24,388,000 | 112,800,000 | -14,894,000 | 37,769,000 | 17,210,000 | 29,393,000 | 14,091,000 | 66,453,000 | -795,000 | 8,599,000 | -1,633,000 | -1,850,000 | 7,784,000 | -686,000 | -1,279,000 | -2,066,000 | 16,037,000 | 13,674,000 | 30,365,000 | -2,593,000 | -585,000 | -1,379,000 | -1,402,000 | -850,000 | 34,930,000 | -936,000 | -1,188,000 | -1,079,000 | -1,052,000 | -1,086,000 | -3,005,000 | -1,004,000 | ||||||||||||||||
net (decrease)/increase in cash and cash equivalents | 42,884,000 | -81,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents beginning of period | 0 | 0 | 464,598,000 | 0 | 0 | 0 | 509,626,000 | 0 | 0 | 0 | 316,270,000 | 0 | 0 | 0 | 262,201,000 | 0 | 236,562,000 | 0 | 0 | 31,083,000 | 0 | 0 | 0 | 42,337,000 | 0 | 0 | 0 | 57,706,000 | 0 | 0 | 0 | 41,569,000 | 0 | 0 | 0 | 50,408,000 | 0 | 0 | 0 | 65,755,000 | 0 | 0 | 40,685,000 | 0 | 0 | 29,584,000 | 0 | 0 | 72,088,000 | 0 | 0 | 38,855,000 | 0 | 0 | 41,326,000 | 0 | 0 | 51,732,000 | |||||||||
cash and cash equivalents end of period | 79,699,000 | 81,303,000 | 282,666,000 | -67,468,000 | 54,730,000 | -34,503,000 | 511,839,000 | 41,756,000 | 47,896,000 | 93,005,000 | 326,969,000 | 7,406,000 | 23,284,000 | 37,034,000 | 248,546,000 | 42,884,000 | 155,527,000 | 61,182,000 | -26,358,000 | 138,521,000 | 63,217,000 | 14,779,000 | 5,354,000 | 1,218,000 | 37,824,000 | -14,574,000 | 18,473,000 | -7,873,000 | 35,057,000 | 2,282,000 | 6,579,000 | 1,969,000 | 31,507,000 | 17,292,000 | 6,895,000 | -17,851,000 | 51,370,000 | 1,500,000 | -10,566,000 | -11,974,000 | 62,609,000 | 11,202,000 | 16,813,000 | -35,076,000 | 57,469,000 | 18,498,000 | -15,037,000 | 42,536,000 | -757,000 | 167,000 | 32,618,000 | -12,461,000 | -12,862,000 | 50,973,000 | 10,573,000 | -15,099,000 | 41,452,000 | -12,322,000 | 627,000 | 33,060,000 | 5,473,000 | -3,512,000 | 54,446,000 | ||||
(gain) loss on insurance claims and asset disposals | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from insurance proceeds and the sale of assets | 1,496,000 | 1,494,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by in financing activities | -6,307,000 | -10,348,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -13,655,000 | -7,873,000 | -7,280,000 | 6,579,000 | 1,500,000 | -12,461,000 | -12,862,000 | -21,115,000 | 10,573,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance claims and asset disposals | 420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 13,219,000 | 16,173,000 | 15,541,000 | 11,390,000 | 13,850,000 | 10,416,000 | -11,927,000 | 11,791,000 | 11,577,000 | 10,882,000 | 990,000 | 0 | 0 | -2,357,000 | 1,175,000 | 936,000 | 246,000 | 6,592,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -181,932,000 | -67,468,000 | 54,730,000 | -34,503,000 | 2,213,000 | 41,756,000 | 47,896,000 | 93,005,000 | 10,699,000 | 7,406,000 | 23,284,000 | 4,042,000 | -26,199,000 | -17,851,000 | 9,801,000 | -11,974,000 | 12,201,000 | 11,202,000 | -8,286,000 | 18,498,000 | -15,037,000 | 1,851,000 | -757,000 | 167,000 | 3,034,000 | 2,597,000 | 17,490,000 | -8,266,000 | -15,081,000 | 2,174,000 | |||||||||||||||||||||||||||||||||||||
write-off of deferred financing fees | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 0 | -900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred employer portion of social security taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 311,000 | -8,000 | -13,000 | -14,000 | -12,000 | -11,000 | -12,000 | -11,000 | 10,000 | -167,000 | -30,608,000 | 20,263,000 | 19,922,000 | 677,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of subsidiary shares | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of deferred financing costs | 0 | 0 | 0 | -19,000 | 0 | 0 | -3,077,000 | -120,000 | 0 | 0 | 73,000 | -91,000 | -2,717,000 | 0 | -1,893,000 | 0 | -1,385,000 | 0 | 0 | 0 | -12,000 | -718,000 | 0 | -39,000 | -219,000 | -28,000 | -2,504,000 | 0 | -39,000 | 0 | -3,000 | -5,000 | -868,000 | -25,000 | -52,000 | -25,000 | 0 | -93,000 | 4,000 | -296,000 | |||||||||||||||||||||||||||
gain on sale of assets and insurance claims | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation adjustment | -555,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for business acquisitions | 0 | 0 | -494,000 | 0 | 0 | 0 | -16,400,000 | 18,758,000 | -3,951,000 | -13,258,000 | -8,004,000 | -3,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for asset acquisitions | -17,994,000 | -62,953,000 | -1,943,000 | -14,114,000 | -53,285,000 | -19,037,000 | -48,207,000 | -482,000 | -17,010,000 | -1,920,000 | -9,023,000 | 0 | -14,054,000 | -66,269,000 | -32,150,000 | -37,413,000 | -5,763,000 | -27,455,000 | -2,313,000 | -51,099,000 | -4,447,000 | ||||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on insurance claims, legal matters and asset disposals | -171,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from insurance proceeds and the sale of assets | 536,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deconsolidation of an ancillary business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for medicare and medicaid licenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from cares act provider relief fund and medicare advance payment program | 10,979,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of cares act provider relief fund and medicare advance payment program | -2,399,000 | -111,162,000 | -32,944,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on insurance claims, legal adjustments and asset disposals | -246,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on insurance claims, legal finding and asset disposals | 62,000 | 1,025,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from the sale of assets and insurance proceeds | 13,000 | 853,000 | 120,000 | 118,000 | 121,000 | 216,000 | 5,260,000 | 54,000 | 2,521,000 | 1,546,000 | 64,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance claims, legal finding and asset disposals | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow deposits used to fund acquisitions | 0 | 0 | 0 | 14,050,000 | 0 | 0 | 0 | 7,271,000 | 0 | 0 | 0 | 228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss/(gain) on insurance claims, legal finding and asset disposals | 4,054,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of asset disposals | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from insurance proceeds | 455,000 | 6,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from the sale of assets and ancillary business | 37,000 | 840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility and other debt | 36,600,000 | 0 | 120,600,000 | 260,000,000 | 485,000,000 | 360,000,000 | 270,000,000 | 265,000,000 | 245,000,000 | 195,000,000 | 210,000,000 | 195,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving credit facility and other debt | -648,000 | -849,000 | -37,490,000 | -30,857,000 | -320,732,000 | -240,666,000 | -433,160,000 | -362,529,000 | -243,448,000 | -257,517,000 | -257,512,000 | -217,505,000 | -222,501,000 | -217,421,000 | -322,065,000 | -217,037,000 | -89,037,000 | -362,015,000 | -212,033,000 | -200,165,000 | -137,164,000 | -110,152,000 | -80,150,000 | -80,149,000 | -60,091,000 | -94,027,000 | |||||||||||||||||||||||||||||||||||||||||
(gain)/loss on sale of asset disposals | -236,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from cares act provider relief fund | 9,139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred gain on sale-leaseback | -165,000 | -164,000 | -165,000 | -164,000 | -165,000 | -164,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from insurance proceeds related to reconstruction of damaged properties and business interruptions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss/(gain) on insurance claims and disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refund | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred employer portion of social security taxes under cares act | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing operating activities | 91,190,000 | 108,023,000 | 147,015,000 | 27,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing investing activities | -10,181,000 | -20,159,000 | -12,784,000 | -15,542,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from pennant | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash retained by pennant at spin-off | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by continuing financing activities | -19,827,000 | -114,222,000 | 4,290,000 | -7,539,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities | -19,827,000 | -114,222,000 | 4,290,000 | -7,539,000 | -11,657,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash and cash equivalents | 1,218,000 | 6,741,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents beginning of period, including cash of discontinued operations | 0 | 0 | 0 | 59,175,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents end of period, including cash of discontinued operations | 61,182,000 | -26,358,000 | 138,521,000 | 63,217,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less cash of discontinued operations at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from insurance proceeds related to replacement properties and business interruptions | 174,000 | 795,000 | 166,000 | 785,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance claims and disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares of common stock and subsidiary shares | -5,394,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cares act provider relief funds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from medicare advance payment program | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on insurance claims and disposal of assets | 101,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets and goodwill | 2,673,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 2,089,000 | 2,978,000 | 3,302,000 | 2,953,000 | 2,698,000 | 2,810,000 | 2,520,000 | 2,309,000 | 2,940,000 | 2,155,000 | 2,376,000 | 2,224,000 | 2,194,000 | 2,242,000 | 2,780,000 | 1,885,000 | 1,729,000 | 1,722,000 | 1,733,000 | 1,493,000 | 1,377,000 | 1,430,000 | 1,204,000 | 1,179,000 | 987,000 | 954,000 | 991,000 | 869,000 | |||||||||||||||||||||||||||||||||||||||
(gain)/loss on insurance claims and disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities related to operational closures | -410,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from sale leaseback | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) continuing financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) financing activities | 57,776,000 | -8,829,000 | 26,645,000 | 7,292,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on insurance claims and disposal of assets | -4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance subsidiary deposits | -175,000 | -230,000 | -783,000 | -1,102,000 | 50,000 | -710,000 | -700,000 | -939,000 | -586,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liability | 991,000 | 1,315,000 | -43,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments and change in other assets | -1,020,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of right-of-use assets | -254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other assets | -7,473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based compensation | -829,000 | -716,000 | -849,000 | -685,000 | -889,000 | -891,000 | -1,259,000 | -641,000 | -1,861,000 | -471,000 | -1,244,000 | -688,000 | -593,000 | -411,000 | -497,000 | -527,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(loss)/gain on insurance claims and disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of urgent care centers | -16,655,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent and other long-term liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from sale of urgent care centers and franchising businesses, net of note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from sale-leaseback | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of treasury stock upon exercise of options | 0 | 14,000 | 71,000 | 0 | 10,000 | 6,000 | 195,000 | 4,000 | 77,000 | 94,000 | 4,000 | 2,000 | 34,000 | 239,000 | 27,000 | 120,000 | 618,000 | 518,000 | 2,000 | 103,000 | 14,000 | 27,000 | 132,000 | 65,000 | 105,000 | 17,000 | 23,000 | 3,000 | 45,000 | 16,000 | 194,000 | 179,000 | |||||||||||||||||||||||||||||||||||
issuance of common stock upon exercise of options and vesting of restricted stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangibles asset impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance subsidiary deposits and investments | 2,172,000 | -2,651,000 | 80,000 | -6,423,000 | 4,189,000 | -4,537,000 | 179,000 | -19,000 | -644,000 | -1,563,000 | 1,759,000 | -168,000 | -9,941,000 | -471,000 | -205,000 | 121,000 | -1,921,000 | 117,000 | 150,000 | 167,000 | -349,000 | 196,000 | 174,000 | -5,409,000 | -416,000 | -147,000 | -344,000 | -510,000 | 607,000 | -448,000 | |||||||||||||||||||||||||||||||||||||
charge related to class action lawsuit | 0 | 0 | 11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent liability | -195,000 | 37,000 | 339,000 | -168,000 | 330,000 | 79,000 | 242,000 | 751,000 | 78,000 | 45,000 | 82,000 | -263,000 | 454,000 | 97,000 | 26,000 | 83,000 | -10,000 | -61,000 | -14,000 | 14,000 | -76,000 | -198,000 | -5,000 | 105,000 | 212,000 | 610,000 | -391,000 | -19,000 | -289,000 | 53,000 | -350,000 | 453,000 | 458,000 | 379,000 | -117,000 | -50,000 | 15,000 | -354,000 | -228,000 | -46,000 | -173,000 | ||||||||||||||||||||||||||
cash proceeds from the sale of assets and insurance proceeds related to damaged properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted and other assets | -103,000 | -388,000 | -201,000 | -1,921,000 | 17,000 | -139,000 | -193,000 | 1,374,000 | -386,000 | -289,000 | -334,000 | -1,337,000 | -1,273,000 | 186,000 | -389,000 | -216,000 | -350,000 | 488,000 | -262,000 | -24,000 | 21,000 | -177,000 | -84,000 | 119,000 | -1,517,000 | -126,000 | 455,000 | -211,000 | -278,000 | -160,000 | -245,000 | 1,000 | 274,000 | -177,000 | -181,000 | -180,000 | |||||||||||||||||||||||||||||||
insurance proceeds received for damage to property | 167,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance claims for damaged property and other assets | -667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of intangibles, property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow deposits used to fund business acquisitions | 0 | 0 | 0 | 1,582,000 | 0 | 0 | 0 | 400,000 | 0 | 0 | 0 | 16,153,000 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 4,635,000 | 0 | 0 | 175,000 | 0 | 0 | 0 | 14,422,000 | 0 | 0 | 7,595,000 | 0 | 0 | 0 | 10,090,000 | ||||||||||||||||||||||||||||||||||
use of restricted cash | 0 | 1,481,000 | 1,907,000 | 1,694,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from the sale of fixed assets and insurance proceeds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from common stock offering | 0 | 0 | 0 | 112,078,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs in connection with common stock offering | 0 | -210,000 | -147,000 | -5,604,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-lived asset impairment | 0 | 0 | 111,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of property and equipment | 194,000 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payment for business acquisitions | -42,300,000 | -32,952,000 | -8,693,000 | -500,000 | -7,729,000 | -55,591,000 | -490,000 | -30,928,000 | -18,867,000 | -22,298,000 | -38,709,000 | -49,701,000 | -4,526,000 | -29,294,000 | -9,148,000 | -6,054,000 | -28,664,000 | -10,646,000 | -4,512,000 | -11,002,000 | -7,043,000 | -20,208,000 | -41,510,000 | -7,955,000 | -37,074,000 | 0 | -11,192,000 | -7,617,000 | -39,168,000 | 0 | 0 | -22,133,000 | 0 | ||||||||||||||||||||||||||||||||||
cash payment for asset acquisitions | 0 | 0 | -310,000 | -120,158,000 | 0 | -1,899,000 | 2,000 | 1,000 | -426,000 | -6,802,000 | -9,244,000 | 0 | -7,339,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from the sale of property and equipment and insurance proceeds | 1,529,000 | 409,000 | 608,000 | 0 | 20,000 | 174,000 | 197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 220,000,000 | 115,000,000 | 345,000,000 | 325,000,000 | 187,000,000 | 175,250,000 | 156,750,000 | 110,000,000 | 95,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses related to operational closures | 3,906,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed assets impairment | 0 | 0 | 0 | 137,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on termination of interest rate swap | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on disposition of property and equipment | 185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash retained by caretrust at separation | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment penalty on early retirement of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses related to operational closure | -177,000 | -240,000 | 7,798,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from sale of urgent care centers, net of note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred financing fee | 0 | 197,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payable | 13,000 | 5,914,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from sale of discontinued operations | 0 | 13,000 | 2,824,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and other indefinite-lived intangibles impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing fees and debt discount | 148,000 | 147,000 | 148,000 | 148,000 | 148,000 | 148,000 | 186,000 | 205,000 | 205,000 | 205,000 | 206,000 | 209,000 | 208,000 | 203,000 | 191,000 | 159,000 | 168,000 | 159,000 | 136,000 | 191,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity method investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of property and equipment | 183,000 | 86,000 | 10,000 | 35,000 | -14,000 | 1,143,000 | 69,000 | -3,000 | 221,000 | 1,000 | 21,000 | 0 | 7,000 | 3,000 | 61,000 | 264,000 | 55,000 | 5,000 | 152,000 | 103,000 | |||||||||||||||||||||||||||||||||||||||||||||||
u.s. government inquiry accrual | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds on sale of urgent care franchising business, net of note receivable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds on sale of equity method investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from the sale of property and equipment | 23,000 | 0 | 0 | 1,000 | 146,000 | 539,000 | 102,000 | 9,000 | 1,000 | 29,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from from revolving credit facility | 29,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) in financing activities | 42,796,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax effect of purchase of noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued self-insurance | 319,000 | 1,634,000 | 1,561,000 | -1,633,000 | 843,000 | -1,972,000 | 1,681,000 | 546,000 | 3,629,000 | 1,621,000 | 1,216,000 | 429,000 | 1,396,000 | 506,000 | 1,908,000 | 1,481,000 | 1,199,000 | 2,462,000 | 326,000 | -305,000 | 987,000 | 869,000 | |||||||||||||||||||||||||||||||||||||||||||||
deposits of restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
uses of restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 95,000,000 | 60,000,000 | 0 | 0 | 0 | 21,525,000 | 15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment penalties on early retirement of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -752,000 | 1,390,000 | 215,000 | -590,000 | 1,552,000 | 25,000 | -1,073,000 | 461,000 | 306,000 | 608,000 | -1,202,000 | -399,000 | 502,000 | -254,000 | -832,000 | 632,000 | 1,578,000 | -2,287,000 | -715,000 | -382,000 | 58,000 | 704,000 | -31,000 | -104,000 | |||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | -60,000,000 | -239,322,000 | -1,849,000 | -1,802,000 | -1,788,000 | -1,793,000 | -1,749,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of property and equipment | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 3,369,000 | 3,197,000 | 3,173,000 | 3,094,000 | 3,091,000 | 3,033,000 | 3,096,000 | 5,001,000 | 2,712,000 | 2,900,000 | 2,351,000 | 2,304,000 | 2,222,000 | 1,470,000 | 1,251,000 | 1,213,000 | 1,344,000 | 1,262,000 | 1,126,000 | 1,161,000 | 1,239,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 158,000 | 7,348,000 | 9,730,000 | 160,000 | 6,901,000 | 9,187,000 | 10,295,000 | 7,870,000 | 8,305,000 | 7,985,000 | 6,065,000 | 4,710,000 | 8,066,000 | 4,100,000 | 8,100,000 | 3,191,000 | 3,810,000 | 4,308,000 | 106,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing and investing activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued capital expenditures | 1,793,000 | 249,000 | -1,420,000 | 1,997,000 | 90,000 | -1,020,000 | 1,829,000 | -587,000 | 313,000 | 895,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of redeemable noncontrolling interest | 0 | 0 | 11,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note receivable on sale of urgent care franchising business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
u.s. government inquiry settlement | 0 | 33,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of shares of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share based compensation | -398,000 | -489,000 | -459,000 | -91,000 | -441,000 | -43,000 | -24,000 | -333,000 | 37,000 | -44,000 | -9,000 | -56,000 | 21,000 | -7,000 | -15,000 | -106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long term debt | -6,571,000 | -1,561,000 | -42,281,000 | -1,702,000 | -715,000 | -507,000 | -497,000 | -542,000 | -364,000 | -263,000 | -259,000 | -275,000 | -273,000 | -231,000 | -2,252,000 | -263,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of software development costs | -109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow deposits for acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from the sale of fixed assets | 113,000 | 329,000 | 273,000 | 51,000 | 0 | 0 | 58,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under capital lease obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents beginning of year | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents end of year | 45,314,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital lease obligations | -8,000 | -6,000 | -7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted assets | -154,000 | -105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -28,000 | 8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock in connection with initial public offering (ipo), net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in conjunction with acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: debt assumed in connection with acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of other investments | -445,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of capital reserves from other assets to property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conditional asset retirement obligations under fin 47 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt assumed in connection with acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of deferred offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payment for acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee notes |
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.
