Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2009-09-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
net income | 291,615,000 | 230,848,000 | 169,289,000 | 145,870,000 | 146,235,000 | 134,009,000 | 96,319,000 | 91,581,000 | 105,125,000 | 69,476,000 | 57,216,000 | 55,424,000 | 61,515,000 | 42,246,000 | 86,762,000 | 37,595,000 | 46,297,000 | 32,965,000 | 26,491,000 | 42,840,000 | 50,088,000 | 39,495,000 | 17,716,000 | 34,052,000 | 36,233,000 | 24,173,000 | 19,866,000 | 25,156,000 | 38,541,000 | 32,547,000 | 16,659,000 | 22,284,000 | 17,972,000 | 7,477,000 | -961,000 | 8,695,000 | 1,806,000 | 19,762,000 | 1,041,000 | 7,916,673 | 4,327 | -6,137,226 | 1,453,000 | 4,149,000 | 529,000 | |||
adjustments to reconcile net income to net cash from operating activities— | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of identifiable intangible assets | 19,526,000 | 19,791,000 | 20,115,000 | 22,042,000 | 24,421,000 | 26,890,000 | 23,913,000 | 11,131,000 | 10,929,000 | 11,013,000 | 10,331,000 | 11,193,000 | 11,444,000 | 12,367,000 | 12,791,000 | 11,571,000 | 11,185,000 | 8,824,000 | 8,925,000 | 7,392,000 | 8,165,000 | 10,911,000 | 6,230,000 | 6,861,000 | 7,215,000 | 8,115,000 | 4,891,000 | 5,987,000 | 5,349,000 | 4,926,000 | 3,827,000 | 5,320,000 | 5,740,000 | 1,562,000 | 2,037,000 | |||||||||||||
depreciation expense | 16,048,000 | 14,856,000 | 14,010,000 | 12,842,000 | 12,333,000 | 11,790,000 | 11,254,000 | 10,445,000 | 9,457,000 | 9,073,000 | 9,187,000 | 8,909,000 | 8,348,000 | 8,249,000 | 8,046,000 | 7,373,000 | 7,141,000 | 6,874,000 | 7,051,000 | 7,113,000 | 7,185,000 | 7,172,000 | 6,461,000 | 6,268,000 | 6,209,000 | 6,180,000 | 5,833,000 | 5,970,000 | 5,661,000 | 5,556,000 | 5,413,000 | 5,117,000 | 5,020,000 | 4,577,000 | 4,476,000 | 154,000 | 88,000 | 1,065,000 | ||||||||||
change in right-of-use assets | 7,567,000 | 7,310,000 | 7,658,000 | 8,550,000 | 8,077,000 | 6,342,000 | 7,981,000 | 6,334,000 | 8,746,000 | 5,527,000 | 5,357,000 | 5,684,000 | 5,429,000 | 5,710,000 | 4,734,000 | 4,688,000 | 4,350,000 | 4,177,000 | 4,377,000 | 4,354,000 | 3,651,000 | 505,000 | 8,182,000 | 6,335,000 | ||||||||||||||||||||||||
bad debt expense | 1,929,000 | 2,308,000 | 1,380,000 | 1,488,000 | 2,773,000 | 2,335,000 | 356,000 | 2,095,000 | 822,000 | 1,081,000 | 946,000 | 1,199,000 | 355,000 | 1,091,000 | 25,000 | 246,000 | -1,269,000 | 589,000 | -1,018,000 | -65,000 | 725,000 | 42,000 | 4,551,000 | 885,000 | 1,309,000 | 549,000 | 235,000 | 657,000 | 1,719,000 | 925,000 | 261,000 | 91,000 | -281,000 | 219,000 | 120,000 | -2,000 | -352,000 | 821,000 | 388,000 | 150,000 | 147,926 | 74 | -274,231 | -667,000 | ||||
deferred tax provision | 6,440,000 | -935,000 | 2,032,000 | -34,102,000 | -14,205,000 | -21,059,000 | 171,655,000 | -27,763,000 | -27,537,000 | -106,083,000 | 5,267,000 | 3,983,000 | 2,328,000 | 313,000 | 1,140,000 | 5,859,000 | -410,000 | -9,150,000 | 4,177,000 | -3,280,000 | 300,000 | -1,631,000 | -3,078,000 | 309,000 | 149,000 | -1,064,000 | -2,880,000 | -248,000 | 8,648,000 | |||||||||||||||||||
amortization of debt financing costs | 446,000 | 171,000 | 169,000 | 173,000 | 172,000 | 171,000 | 171,000 | 173,000 | 172,000 | 171,000 | 169,000 | 173,000 | 172,000 | 308,000 | 133,000 | 135,000 | 136,000 | 134,000 | 133,000 | 136,000 | 138,000 | 135,000 | 135,000 | 100,000 | 96,000 | 95,000 | 96,000 | 95,000 | 96,000 | 98,000 | 94,000 | 94,000 | 94,000 | 94,000 | 94,000 | 0 | 1,000 | 26,000 | 74,000 | 0 | 24,975 | 25 | -23,705 | -102,000 | 6,000 | 120,000 | ||
gain on sale of assets | -582,000 | -442,000 | -556,000 | -252,000 | -1,347,000 | -611,000 | -820,000 | -619,000 | -579,000 | -592,000 | -512,000 | -473,000 | -406,000 | -383,000 | -323,000 | -519,000 | -180,000 | -491,000 | -350,000 | -202,000 | -377,000 | -312,000 | -554,000 | -582,000 | -708,000 | -192,000 | -219,000 | -315,000 | -219,000 | -200,000 | -211,000 | -184,000 | -126,000 | -154,000 | -166,000 | |||||||||||||
changes in the fair value of contingent earn-out obligations | 12,103,000 | 4,073,000 | 3,758,000 | 43,712,000 | 17,254,000 | 14,689,000 | 12,491,000 | 9,400,000 | 8,727,000 | 3,098,000 | 2,382,000 | 5,349,000 | 3,443,000 | 115,000 | -4,088,000 | -3,297,000 | 1,244,000 | -4,581,000 | -1,186,000 | -7,295,000 | -3,423,000 | 3,871,000 | -2,272,000 | -933,000 | 2,004,000 | 1,762,000 | 158,000 | 2,559,000 | -434,000 | 94,000 | -153,000 | -2,469,000 | 598,000 | 26,000 | -804,000 | |||||||||||||
stock-based compensation | 3,553,000 | 4,156,000 | 8,037,000 | 4,517,000 | 2,044,000 | 2,671,000 | 7,414,000 | 3,811,000 | 880,000 | 2,107,000 | 6,141,000 | 3,053,000 | 1,049,000 | 2,434,000 | 3,996,000 | 3,215,000 | 518,000 | 2,149,000 | 4,711,000 | 985,000 | 761,000 | 1,557,000 | 3,631,000 | 1,017,000 | 182,000 | 1,503,000 | 3,176,000 | 1,140,000 | 1,147,000 | 2,081,000 | 2,793,000 | 870,000 | 2,114,000 | 1,333,000 | 519,000 | |||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions and divestitures— | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in— | ||||||||||||||||||||||||||||||||||||||||||||||||
receivables | -138,964,000 | -287,945,000 | 48,265,000 | -70,275,000 | 4,131,000 | -141,507,000 | -125,582,000 | -5,273,000 | -228,556,000 | -21,789,000 | -125,937,000 | 52,670,000 | -95,977,000 | -127,170,000 | -52,701,000 | -32,237,000 | -18,968,000 | -56,525,000 | 49,684,000 | 5,182,000 | 3,046,000 | 38,152,000 | -7,894,000 | -17,861,000 | -18,566,000 | -51,353,000 | 38,272,000 | 12,105,000 | -25,051,000 | -52,133,000 | -3,542,000 | 835,000 | -63,411,000 | 24,525,000 | 2,383,000 | 1,561,000 | 1,305,000 | |||||||||||
inventories | -8,098,000 | -7,599,000 | -3,821,000 | -3,544,000 | 8,098,000 | 7,283,000 | -5,293,000 | -11,416,000 | -12,280,000 | -4,606,000 | -1,386,000 | 2,840,000 | -6,903,000 | -6,328,000 | -3,104,000 | 597,000 | -883,000 | -3,184,000 | -2,181,000 | -749,000 | -488,000 | 36,000 | -256,000 | 2,614,000 | -51,000 | 295,000 | -492,000 | 379,000 | -482,000 | -898,000 | -537,000 | -135,000 | -174,000 | -750,000 | 234,000 | 421,000 | -468,447 | 174,000 | 193,000 | 103,000 | ||||||||
prepaid expenses and other current assets | -17,045,000 | 5,861,000 | -2,044,000 | -23,042,000 | 450,000 | 19,223,000 | -4,499,000 | -13,641,000 | 5,927,000 | -2,512,000 | -911,000 | -27,751,000 | 674,000 | 3,642,000 | -2,803,000 | -24,215,000 | 2,555,000 | 13,427,000 | -390,000 | -14,272,000 | -3,965,000 | 7,990,000 | 5,392,000 | -10,894,000 | -3,890,000 | 1,348,000 | -2,083,000 | -2,566,000 | -1,464,000 | 1,161,000 | 3,388,000 | -4,651,000 | 3,384,000 | 659,000 | -1,999,000 | -2,873,000 | -3,071,000 | 970,000 | ||||||||||
costs and estimated earnings in excess of billings and unbilled accounts receivable | 43,948,000 | -13,467,000 | -150,100,000 | -23,608,000 | -13,045,000 | -40,606,000 | -4,822,000 | 12,676,000 | -161,000 | -2,884,000 | -2,281,000 | 7,537,000 | -15,996,000 | -3,746,000 | 2,562,000 | -8,573,000 | -5,946,000 | -9,592,000 | 6,840,000 | 9,713,000 | -822,000 | -5,490,000 | -695,000 | -2,231,000 | 989,000 | -3,741,000 | 671,000 | 3,884,000 | 383,000 | -10,646,000 | -8,065,000 | |||||||||||||||||
other noncurrent assets | -702,000 | 111,000 | 24,000 | -338,000 | -566,000 | -1,036,000 | -280,000 | 95,000 | 741,000 | -690,000 | -298,000 | -909,000 | -109,000 | -158,000 | 181,000 | 74,000 | -143,000 | -821,000 | -284,000 | -742,000 | -403,000 | -453,000 | 225,000 | -191,000 | -7,419,000 | 3,814,000 | 3,061,000 | 85,000 | -260,000 | -235,000 | 296,000 | 493,000 | -45,000 | 465,000 | -44,000 | 202,000 | 758,000 | -367,000 | 35,883 | 117 | 112,000 | |||||||
accounts payable and other current liabilities | 125,415,000 | -7,631,000 | -312,499,000 | |||||||||||||||||||||||||||||||||||||||||||||
billings in excess of costs and estimated earnings and deferred revenue | 187,966,000 | 273,717,000 | 103,063,000 | -48,275,000 | 47,636,000 | 9,505,000 | 23,307,000 | 132,018,000 | 78,931,000 | -20,923,000 | 159,140,000 | |||||||||||||||||||||||||||||||||||||
other long-term liabilities | 2,106,000 | 7,312,000 | 3,270,000 | -4,427,000 | -2,160,000 | -2,310,000 | 95,000 | -5,828,000 | 2,619,000 | -21,000 | 6,250,000 | -3,754,000 | -3,456,000 | -2,652,000 | -5,755,000 | -2,724,000 | -3,415,000 | -3,465,000 | -5,209,000 | -8,192,000 | 6,795,000 | 10,975,000 | -8,770,000 | -5,728,000 | -4,302,000 | -2,169,000 | -2,552,000 | -2,322,000 | 5,460,000 | 382,000 | -9,064,000 | 332,000 | 181,000 | 47,000 | 452,000 | |||||||||||||
net cash from operating activities | 553,271,000 | 252,495,000 | -87,950,000 | 210,463,000 | 302,179,000 | 189,858,000 | 146,557,000 | 173,008,000 | 214,241,000 | 125,410,000 | 126,909,000 | 132,007,000 | 61,232,000 | 44,563,000 | 63,729,000 | 27,497,000 | 42,585,000 | 25,422,000 | 84,647,000 | 70,110,000 | 52,614,000 | 141,866,000 | 21,920,000 | 42,313,000 | 73,115,000 | 25,609,000 | 991,000 | 79,188,000 | 30,484,000 | 33,667,000 | 3,851,000 | 44,512,000 | 11,127,000 | 10,053,000 | 13,333,000 | 3,579,000 | 12,178,000 | -3,030,000 | -8,065,554 | -3,826,000 | ||||||||
capex | -35,332,000 | -31,273,000 | -22,208,000 | -40,676,000 | -22,059,000 | -23,384,000 | -24,952,000 | -25,264,000 | -28,444,000 | -24,610,000 | -16,520,000 | -13,566,000 | -14,578,000 | -11,023,000 | -9,192,000 | -6,466,000 | -5,102,000 | -5,950,000 | -4,812,000 | -4,672,000 | -4,920,000 | -7,042,000 | -7,497,000 | -9,109,000 | -6,961,000 | -6,836,000 | -8,844,000 | -5,209,000 | -7,936,000 | -8,535,000 | -5,588,000 | -5,184,000 | -6,569,000 | -5,077,000 | -6,353,000 | 0 | 0 | 0 | 0 | 0 | ||||||||
free cash flows | 517,939,000 | 221,222,000 | -110,158,000 | 169,787,000 | 280,120,000 | 166,474,000 | 121,605,000 | 147,744,000 | 185,797,000 | 100,800,000 | 110,389,000 | 118,441,000 | 46,654,000 | 33,540,000 | 54,537,000 | 21,031,000 | 37,483,000 | 19,472,000 | 79,835,000 | 65,438,000 | 47,694,000 | 134,824,000 | 14,423,000 | 33,204,000 | 66,154,000 | 18,773,000 | -7,853,000 | 73,979,000 | 22,548,000 | 25,132,000 | -1,737,000 | 39,328,000 | 4,558,000 | 4,976,000 | 6,980,000 | 3,579,000 | 12,178,000 | -3,030,000 | -8,065,554 | -3,826,000 | ||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -35,332,000 | -31,273,000 | -22,208,000 | -40,676,000 | -22,059,000 | -23,384,000 | -24,952,000 | -25,264,000 | -28,444,000 | -24,610,000 | -16,520,000 | -13,566,000 | -14,578,000 | -11,023,000 | -9,192,000 | -6,466,000 | -5,102,000 | -5,950,000 | -4,812,000 | -4,672,000 | -4,920,000 | -7,042,000 | -7,497,000 | -9,109,000 | -6,961,000 | -6,836,000 | -8,844,000 | -5,209,000 | -7,936,000 | -8,535,000 | -5,588,000 | -18,637,000 | -5,184,000 | -6,569,000 | -5,077,000 | -5,960,000 | -6,353,000 | |||||||||||
proceeds from sales of property and equipment | 1,088,000 | 969,000 | 1,095,000 | 1,927,000 | 1,782,000 | 815,000 | 1,014,000 | 858,000 | 3,007,000 | 1,464,000 | 622,000 | 707,000 | 592,000 | 503,000 | 1,056,000 | 1,299,000 | 272,000 | 1,032,000 | 498,000 | 380,000 | 512,000 | 688,000 | 690,000 | 712,000 | 815,000 | 275,000 | 357,000 | 621,000 | 416,000 | 295,000 | 366,000 | 575,000 | 179,000 | 313,000 | 292,000 | 215,000 | 353,000 | 244,000 | 41,000 | 41,000 | 328,000 | -21,000 | 169,891 | 109 | -352,304 | 290,000 | -85,000 | 148,000 |
cash paid for acquisitions, net of cash acquired | -4,501,000 | -55,681,000 | -68,412,000 | 0 | -809,000 | -37,987,000 | -196,670,000 | -48,857,000 | 0 | -357,000 | -53,047,000 | -710,000 | -9,134,000 | -39,376,000 | 3,000 | -121,950,000 | -93,801,000 | -1,026,000 | -10,716,000 | -72,996,000 | -10,947,000 | -93,269,000 | -8,729,000 | 0 | -172,000 | -194,985,000 | -1,313,000 | -4,853,000 | -51,619,000 | -6,949,000 | -6,719,000 | -11,150,000 | -83,397,000 | -313,000 | -20,000 | |||||||||||||
payments for investments | -21,521,000 | -220,000 | -7,258,000 | -740,000 | -500,000 | -230,000 | -1,040,000 | -620,000 | -60,000 | -850,000 | -374,000 | 0 | -1,236,000 | |||||||||||||||||||||||||||||||||||
proceeds from investments | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -53,008,000 | -86,205,000 | -96,783,000 | -39,489,000 | -21,586,000 | -60,786,000 | -221,648,000 | -73,883,000 | -25,497,000 | -24,683,000 | -68,945,000 | -14,419,000 | -23,494,000 | -49,896,000 | -9,369,000 | -127,117,000 | -98,631,000 | -5,944,000 | -15,030,000 | -77,288,000 | -15,355,000 | -99,623,000 | -15,536,000 | -8,397,000 | -4,707,000 | -201,546,000 | -9,800,000 | -9,441,000 | -59,139,000 | -15,189,000 | -11,941,000 | -16,155,000 | -89,653,000 | -5,098,000 | -6,020,000 | 20,301,000 | 22,655 | |||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 0 | 0 | 20,000,000 | 162,000,000 | 0 | 40,000,000 | 160,000,000 | 85,000,000 | 60,000,000 | 10,000,000 | 435,000,000 | 50,000,000 | 115,000,000 | 135,000,000 | 15,000,000 | 10,000,000 | 70,000,000 | 20,000,000 | ||||||||||||||||||||||||||||||
payments on revolving credit facility | 0 | 0 | -20,000,000 | -162,000,000 | 0 | -140,000,000 | -220,000,000 | -140,000,000 | -180,000,000 | -35,000,000 | -335,000,000 | -10,000,000 | -10,000,000 | -35,000,000 | -10,000,000 | -70,000,000 | -61,500,000 | -13,500,000 | ||||||||||||||||||||||||||||||
proceeds from other debt | 0 | 0 | 0 | 640,000 | ||||||||||||||||||||||||||||||||||||||||||||
payments on other debt | -37,022,000 | -22,000 | -5,993,000 | -26,000 | -22,702,000 | -3,826,000 | -22,000 | -10,053,000 | -14,000 | -1,950,000 | -16,000 | -4,422,000 | -13,000 | -24,000 | -7,797,000 | -6,696,000 | -235,000 | -2,070,000 | -12,015,000 | -19,632,000 | -12,817,000 | -530,000 | -33,000 | -2,191,000 | -1,030,000 | -33,000 | -25,000 | -523,000 | -546,000 | -511,000 | -262,000 | -25,000 | -525,000 | |||||||||||||||
debt financing costs | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
payments of dividends to stockholders | -17,641,000 | -15,871,000 | -14,162,000 | -12,444,000 | -10,688,000 | -10,713,000 | -8,921,000 | -8,924,000 | -8,049,000 | -7,152,000 | -6,254,000 | -5,365,000 | -5,013,000 | -5,026,000 | -4,673,000 | -4,693,000 | -4,350,000 | -4,178,000 | -4,163,000 | -3,992,000 | -3,833,000 | -3,830,000 | -3,844,000 | -3,672,000 | -3,673,000 | -3,692,000 | -3,506,000 | -3,338,000 | -3,170,000 | -2,974,000 | -2,786,000 | -2,794,000 | -2,797,000 | -2,608,000 | -2,619,000 | |||||||||||||
share repurchases | -13,136,000 | -19,921,000 | -91,369,000 | -15,888,000 | ||||||||||||||||||||||||||||||||||||||||||||
shares received in lieu of tax withholding | -282,000 | -3,977,000 | -2,622,000 | -1,623,000 | -104,000 | -5,062,000 | -2,126,000 | 0 | -36,000 | -2,891,000 | -1,798,000 | 0 | 0 | -1,848,000 | -1,399,000 | 0 | 0 | -1,509,000 | -854,000 | 0 | 0 | -454,000 | -622,000 | 0 | 0 | -717,000 | -781,000 | 0 | 0 | -694,000 | -846,000 | 0 | -787,000 | -632,000 | 0 | |||||||||||||
proceeds from exercise of options | 340,000 | 157,000 | 0 | 0 | 27,000 | 0 | 0 | 0 | 18,000 | 142,000 | 2,185,000 | 0 | 2,044,000 | 1,405,000 | 589,000 | 999,000 | 1,349,000 | 181,000 | 20,000 | 800,000 | 206,000 | 740,000 | 1,921,000 | 238,000 | 0 | 560,000 | 736,000 | 0 | -190,000 | 558,000 | 205,000 | 2,246,000 | -918,000 | 1,095,944 | 1,056 | -762,439 | 471,000 | -277,000 | 571,000 | |||||||||
deferred acquisition payments | 0 | 0 | 0 | 0 | -50,000 | 0 | 0 | 0 | -400,000 | -150,000 | -100,000 | 0 | -400,000 | 0 | -137,000 | -250,000 | -250,000 | 0 | 0 | -2,000,000 | -802,000 | |||||||||||||||||||||||||||
payments for contingent consideration arrangements | 0 | 0 | -46,302,000 | -6,794,000 | 0 | 0 | -18,570,000 | 0 | -1,242,000 | 0 | -3,152,000 | -55,000 | -1,752,000 | 0 | -2,616,000 | 0 | 0 | 0 | -9,865,000 | 0 | -750,000 | 0 | -593,000 | -3,250,000 | -150,000 | 0 | ||||||||||||||||||||||
net cash from financing activities | 28,550,000 | -39,338,000 | -160,448,000 | -36,618,000 | -64,429,000 | -30,445,000 | -29,267,000 | -31,598,000 | -111,128,000 | -89,280,000 | -66,618,000 | -131,513,000 | -35,728,000 | -41,153,000 | 2,479,000 | 90,675,000 | 70,108,000 | -17,935,000 | -72,397,000 | -8,466,000 | -19,970,000 | -122,256,000 | 76,092,000 | -23,491,000 | -64,832,000 | 183,594,000 | -7,681,000 | -43,375,000 | 19,902,000 | -15,696,000 | -3,233,000 | -33,326,000 | 81,547,000 | -5,585,000 | -20,258,000 | -2,138,000 | 988,379 | 621 | 52,000 | |||||||||
net increase in cash and cash equivalents | 134,356,000 | 216,164,000 | 67,527,000 | 77,616,000 | 11,447,000 | -8,654,000 | -13,925,000 | 2,010,000 | -46,486,000 | 56,839,000 | -8,945,000 | 14,062,000 | 1,543,000 | -2,780,000 | -15,644,000 | 17,287,000 | -80,011,000 | 82,476,000 | 7,046,000 | -4,969,000 | 3,021,000 | -630,000 | 6,737,000 | -12,945,000 | 554,000 | 32,866,000 | -6,903,000 | 8,727,232 | 2,768 | -7,230,983 | 3,253,000 | |||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 549,939,000 | 0 | 0 | 0 | 205,150,000 | 0 | 0 | 0 | 57,214,000 | 0 | 0 | 0 | 58,776,000 | 0 | 0 | 0 | 54,896,000 | 0 | 0 | 0 | 50,788,000 | 0 | 0 | 0 | 45,620,000 | 0 | 0 | 36,542,000 | 0 | 0 | 32,074,000 | 0 | ||||||||||||||
cash and cash equivalents, end of period | 528,813,000 | 126,952,000 | 204,758,000 | 134,356,000 | 216,164,000 | 98,627,000 | 100,792,000 | 67,527,000 | 77,616,000 | 11,447,000 | 48,560,000 | -13,925,000 | 2,010,000 | -46,486,000 | 115,615,000 | -8,945,000 | 14,062,000 | 1,543,000 | 52,116,000 | -15,644,000 | 17,287,000 | -80,011,000 | 133,264,000 | 10,425,000 | 3,576,000 | 7,657,000 | 29,130,000 | -8,753,000 | 2,782,000 | 25,219,000 | -4,969,000 | 3,021,000 | 31,444,000 | -12,945,000 | ||||||||||||||
net decrease in cash and cash equivalents | 126,952,000 | -345,181,000 | -104,358,000 | 3,576,000 | 7,657,000 | -16,490,000 | -11,323,000 | |||||||||||||||||||||||||||||||||||||||||
payments on term loan | 0 | 0 | -112,500,000 | -7,500,000 | 0 | 0 | -7,500,000 | -7,500,000 | 0 | -3,750,000 | ||||||||||||||||||||||||||||||||||||||
payments on finance lease liabilities | -79,000 | 79,000 | -646,000 | -253,000 | -3,598,000 | |||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 45,795,000 | 159,204,000 | 118,757,000 | -48,915,000 | 51,086,000 | 105,644,000 | 28,652,000 | 67,107,000 | 60,699,000 | 36,183,000 | 1,899,000 | -11,108,000 | 26,076,000 | 22,123,000 | -33,087,000 | 27,117,000 | -14,046,000 | 43,815,000 | -45,799,000 | 24,411,000 | 44,484,000 | 21,482,000 | -59,331,000 | 28,334,000 | 10,067,000 | 25,133,000 | -15,663,000 | 9,173,000 | 29,721,000 | -16,299,000 | -4,801,000 | -16,227,000 | 4,266,000 | 873,000 | 604,028 | -21,004,000 | ||||||||||||
deferred tax benefit | 2,435,000 | |||||||||||||||||||||||||||||||||||||||||||||||
share repurchase | -10,844,000 | -295,000 | -12,621,000 | -1,787,000 | -3,208,000 | -3,568,000 | -1,789,000 | -3,573,000 | -18,757,000 | -14,097,000 | -1,523,000 | -22,484,000 | -2,162,000 | -885,000 | -11,343,000 | -7,771,000 | -2,021,000 | -8,985,000 | -4,233,000 | -7,420,000 | -4,576,000 | -3,321,000 | -16,960,000 | -4,743,000 | -2,537,000 | -4,293,000 | -5,093,000 | -1,619,000 | -2,197,000 | -6,053,000 | ||||||||||||||||||
billings in excess of costs and estimated earnings | 49,839,000 | 25,684,000 | 68,672,000 | 9,046,000 | 44,363,000 | -27,253,000 | 6,960,000 | 20,550,000 | 5,945,000 | -8,593,000 | -13,255,000 | 35,337,000 | -179,000 | 1,856,000 | 13,439,000 | -10,740,000 | -896,000 | -7,149,000 | 25,124,000 | -293,000 | 3,474,000 | 13,986,000 | -7,151,000 | -6,708,000 | -26,190,000 | 15,718,000 | -17,001,000 | 13,788,290 | 3,710 | -10,274,632 | 4,477,000 | 3,080,000 | 2,737,000 | |||||||||||||||
proceeds from sale of business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit facility | 150,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
payments on senior credit facility | -37,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 0 | 1,105,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving line of credit | 36,000,000 | 13,000,000 | 253,000,000 | 54,000,000 | 20,000,000 | 70,000,000 | 14,000,000 | 20,000,000 | 30,000,000 | 6,000,000 | ||||||||||||||||||||||||||||||||||||||
payments on revolving line of credit | -51,000,000 | -66,000,000 | -58,000,000 | -53,000,000 | -40,000,000 | -42,000,000 | -22,000,000 | -15,000,000 | -52,500,000 | -17,000,000 | ||||||||||||||||||||||||||||||||||||||
payments on capital lease obligations | -28,000 | -48,000 | -57,000 | -61,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||
cash provided by: | ||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||
free cash flow: | ||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||
free cash flow | ||||||||||||||||||||||||||||||||||||||||||||||||
costs and estimated earnings in excess of billings | 1,433,000 | -2,176,000 | -6,605,000 | -2,487,000 | 950,000 | 464,217 | 862,000 | |||||||||||||||||||||||||||||||||||||||||
deferred tax expense | -1,077,000 | -444,000 | -570,000 | 916,000 | -1,174,000 | 495,212 | 788 | -292,664 | -542,000 | 569,000 | 269,000 | |||||||||||||||||||||||||||||||||||||
net income including noncontrolling interests | 20,471,000 | |||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit of stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities ― | ||||||||||||||||||||||||||||||||||||||||||||||||
estimated loss on disposition of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax (benefit) expense | ||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | -290,000 | 283,000 | 488,000 | 1,358,000 | -242,000 | 645,674 | 326 | |||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions — | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in — | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from businesses sold | ||||||||||||||||||||||||||||||||||||||||||||||||
sale of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions and intangible assets, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on revolving line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||
payments on other long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||
payments of dividends to shareholders | ||||||||||||||||||||||||||||||||||||||||||||||||
share repurchase program and shares received in lieu of tax withholding | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period – continuing and discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period– continuing and discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||
estimated gain on disposition of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 135,000 | 1,544,000 | 3,931,000 | 22,000 | 1,311,742 | 1,258 | ||||||||||||||||||||||||||||||||||||||||||
taxes paid related to the sale of businesses | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from businesses sold, net of cash sold and transaction costs | -26,000 | 32,000 | 25,646,000 | -888,000 | 954,405 | 24,595 | -541,334 | -375,000 | 713,000 | 205,000 | ||||||||||||||||||||||||||||||||||||||
cash paid for acquisition and intangible assets, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||
payments on debt acquired | ||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit of stock-based compensation | 435,000 | 237,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year—continuing operations and discontinued operations | -21,248,000 | 90,286,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year—continuing operations and discontinued operations | 18,894,000 | 69,038,000 | ||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||
write-off of debt costs | ||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit of stock-based compensation expense | ||||||||||||||||||||||||||||||||||||||||||||||||
mark-to-market warrant obligation | ||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions and divestitures— increase in— | ||||||||||||||||||||||||||||||||||||||||||||||||
other | ||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition and intangible assets, including cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||
borrowings of other long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
estimated (gain) loss on disposition of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||
write off of debt costs | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets or operations | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period—continuing operations and discontinued operations | 8,730,000 | 58,305,407 | 55,593 | 4,001,000 | -10,122,000 | 32,576,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period—continuing operations and discontinued operations | 1,827,000 | 67,032,639 | 58,361 | 7,254,000 | 4,001,000 | 22,454,000 | ||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition, including cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of options | -218,733 | 61,000 | -189,000 | 348,000 | ||||||||||||||||||||||||||||||||||||||||||||
increase in— accounts payable and accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | ||||||||||||||||||||||||||||||||||||||||||||||||
write-off of debt costs and discount | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation expense | -168,481 | 164,000 | -182,000 | 187,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | ||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition, including cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||
net payments on revolving line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of change in accounting principle | ||||||||||||||||||||||||||||||||||||||||||||||||
extinguishment of subordinated 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.
