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 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 660,595,000 | 246,098,000 | 312,772,000 | 598,283,000 | 333,533,000 | 389,275,000 | 323,062,000 | 372,433,000 | 376,604,000 | 284,206,000 | -4,420,000 | 258,563,000 | 300,165,000 | -665,051,000 | 249,636,000 | 217,178,000 | 305,463,000 | 266,813,000 | 198,410,000 | 184,818,000 | 230,232,000 | 39,442,000 | 150,608,000 | 114,302,000 | 105,729,000 | 130,040,000 | 119,205,000 | 83,323,000 | 186,029,000 | 117,729,000 | 97,586,000 | 250,305,000 | 118,363,000 | 72,443,000 | 52,959,000 | 52,616,000 | 92,458,000 | 41,179,000 | 72,912,000 | 83,078,000 | 93,048,000 | 70,110,000 | 69,315,000 | 85,256,000 | 84,434,000 | 58,266,000 | 46,366,000 | 62,814,000 | 75,371,000 | 54,162,000 | 37,559,000 | -106,776,000 | 48,907,000 | 57,527,000 | 40,811,000 | 40,055,000 | 38,313,000 | 43,575,000 | 33,178,000 | 34,296,000 | 34,002,000 | 41,509,000 | 34,062,000 | 30,111,000 | 30,613,000 | 30,738,000 | 23,497,000 | 21,623,000 | 23,578,000 | 24,198,000 | 15,243,000 | 16,503,000 | 14,872,000 | 15,825,000 | 13,007,000 | 12,098,000 | 13,582,000 | 14,613,000 | -10,951,000 | ||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of property and equipment | 94,621,000 | 102,266,000 | 122,839,000 | 124,098,000 | 126,962,000 | 124,024,000 | 117,919,000 | 116,132,000 | 118,272,000 | 117,770,000 | 105,983,000 | 100,138,000 | 99,473,000 | 100,210,000 | 99,665,000 | 104,112,000 | 98,656,000 | 97,202,000 | 96,372,000 | 91,791,000 | 93,509,000 | 88,656,000 | 83,573,000 | 79,157,000 | 49,283,000 | 41,605,000 | 41,155,000 | 39,394,000 | 36,646,000 | 35,170,000 | 33,918,000 | 32,405,000 | 29,671,000 | 26,213,000 | 24,984,000 | 23,024,000 | 22,657,000 | 19,849,000 | 18,646,000 | 17,788,000 | 17,909,000 | 16,290,000 | 15,573,000 | 16,343,000 | 16,712,000 | 16,479,000 | 14,167,000 | 14,362,000 | 13,824,000 | 12,670,000 | 12,582,000 | 12,377,000 | 11,871,000 | 11,573,000 | 11,512,000 | 9,951,000 | 10,052,000 | 9,030,000 | 10,066,000 | 8,357,000 | 8,439,000 | 9,002,000 | 8,259,000 | 7,729,000 | 9,893,000 | 9,553,000 | 7,636,000 | 7,546,000 | 7,049,000 | 6,663,000 | 6,300,000 | 6,589,000 | 6,628,000 | 6,412,000 | 6,376,000 | 6,441,000 | |||||||||||||||
amortization of acquired intangibles | 208,560,000 | 221,805,000 | 329,269,000 | 332,560,000 | 347,611,000 | 345,940,000 | 343,217,000 | 332,509,000 | 340,351,000 | 344,408,000 | 301,267,000 | 300,556,000 | 306,040,000 | 327,366,000 | 329,007,000 | 321,094,000 | 319,906,000 | 324,841,000 | 329,201,000 | 315,257,000 | 313,390,000 | 314,019,000 | 314,245,000 | 321,680,000 | 134,462,000 | 103,518,000 | 107,475,000 | 113,971,000 | 87,411,000 | 88,478,000 | 87,825,000 | 88,783,000 | 83,978,000 | 81,068,000 | 84,049,000 | 85,659,000 | 80,529,000 | 51,358,000 | 20,522,000 | 20,961,000 | 20,848,000 | 18,403,000 | 18,067,000 | 18,263,000 | 17,854,000 | 18,392,000 | 14,674,000 | 16,530,000 | 14,336,000 | 11,225,000 | 13,020,000 | 12,880,000 | 12,153,000 | 12,643,000 | 14,206,000 | 11,840,000 | 7,972,000 | 7,674,000 | 8,176,000 | 8,363,000 | 8,344,000 | 7,920,000 | 7,632,000 | 7,568,000 | 8,411,000 | 7,243,000 | 4,178,000 | 3,696,000 | 3,700,000 | 3,566,000 | 3,721,000 | 3,697,000 | 3,625,000 | 3,393,000 | 3,437,000 | 3,857,000 | 3,777,000 | 3,784,000 | 4,084,000 | 3,772,000 | 3,648,000 | 3,515,000 | 3,465,000 | 3,803,000 | 2,991,000 | 2,877,000 | 2,890,000 | 2,883,000 | 2,883,000 | ||
amortization of capitalized contract costs | 33,039,000 | 32,542,000 | 34,424,000 | 35,125,000 | 34,907,000 | 35,136,000 | 32,883,000 | 32,942,000 | 31,398,000 | 29,729,000 | 29,336,000 | 28,649,000 | 27,939,000 | 27,207,000 | 25,906,000 | 25,216,000 | 24,137,000 | 22,925,000 | 21,050,000 | 20,259,000 | 19,818,000 | 19,332,000 | 18,738,000 | 18,308,000 | 15,813,000 | 16,118,000 | 15,847,000 | 13,446,000 | 13,622,000 | 10,213,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 35,271,000 | 39,810,000 | 39,740,000 | 29,883,000 | 50,999,000 | 43,245,000 | 40,117,000 | 35,669,000 | 36,624,000 | 47,135,000 | 89,566,000 | 40,796,000 | 37,051,000 | 47,015,000 | 38,399,000 | 34,682,000 | 65,607,000 | 43,325,000 | 37,165,000 | 43,711,000 | 42,276,000 | 34,983,000 | 27,822,000 | 33,843,000 | 27,877,000 | 16,496,000 | 11,418,000 | 12,889,000 | 14,833,000 | 15,206,000 | 14,898,000 | 8,324,000 | 9,618,000 | 12,337,000 | 8,816,000 | 8,747,000 | 7,619,000 | 10,337,000 | 7,000,000 | 7,005,000 | 6,467,000 | 6,229,000 | 5,682,000 | 5,079,000 | 4,066,000 | 12,524,000 | 4,364,000 | 4,885,000 | 4,956,000 | 4,222,000 | 3,595,000 | 4,371,000 | 4,447,000 | 3,978,000 | 4,137,000 | 4,058,000 | 4,198,000 | 3,492,000 | 6,229,000 | 4,410,000 | 4,429,000 | 3,004,000 | 3,616,000 | 3,800,000 | 3,863,000 | 3,291,000 | 3,973,000 | 3,261,000 | 3,445,000 | 3,147,000 | 2,741,000 | 3,799,000 | 3,716,000 | 4,898,000 | |||||||||||||||||
benefit from operating incomees and credit losses | 18,460,000 | 21,930,000 | 19,950,000 | 20,341,000 | 19,651,000 | 21,617,000 | 19,409,000 | 12,949,000 | 22,841,000 | 31,454,000 | 29,859,000 | 29,142,000 | 29,406,000 | 28,523,000 | 22,484,000 | 27,397,000 | 23,405,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash lease expense | 10,412,000 | 11,001,000 | 14,162,000 | 14,523,000 | 14,464,000 | 14,344,000 | 15,397,000 | 15,502,000 | 17,443,000 | 16,552,000 | 15,810,000 | 15,724,000 | 20,175,000 | 21,481,000 | 21,555,000 | 27,404,000 | 25,838,000 | 27,467,000 | 27,066,000 | 25,099,000 | 25,723,000 | 21,846,000 | 25,924,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -11,846,000 | 166,321,000 | -70,737,000 | -94,576,000 | -66,689,000 | -73,077,000 | -111,886,000 | -92,207,000 | -90,107,000 | -157,620,000 | -160,040,000 | -34,119,000 | -101,375,000 | -99,160,000 | -80,841,000 | -53,046,000 | -44,827,000 | -34,787,000 | -56,390,000 | -47,758,000 | -22,008,000 | -48,501,000 | -47,957,000 | -65,319,000 | -36,507,000 | -709,000 | -5,774,000 | 3,522,000 | -1,912,000 | -3,971,000 | 910,000 | -199,577,000 | -12,490,000 | -19,212,000 | -19,391,000 | -31,849,000 | -20,861,000 | -14,870,000 | -6,192,000 | -684,000 | 3,584,000 | 67,600,000 | 14,461,000 | -4,687,000 | 3,705,000 | -4,902,000 | 5,830,000 | -2,773,000 | 19,782,000 | 10,273,000 | -25,356,000 | -57,000 | -1,916,000 | 7,831,000 | 15,515,000 | 352,000 | -231,000 | 3,518,000 | 23,745,000 | -2,932,000 | -19,687,000 | 1,596,000 | 8,876,000 | -3,886,000 | -467,000 | 934,000 | 2,606,000 | -2,470,000 | -198,000 | -1,089,000 | 10,061,000 | -5,276,000 | -5,674,000 | -1,322,000 | -2,099,000 | 3,668,000 | 325,000 | 11,718,000 | |||||||||||||
paid-in-kind interest capitalized to principal of notes receivable | -4,231,000 | -19,462,000 | -19,499,000 | -19,396,000 | -18,875,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in income of equity method investments, net of tax | -16,756,000 | -20,013,000 | -18,286,000 | -19,855,000 | -15,896,000 | -18,337,000 | -16,411,000 | -13,795,000 | -17,707,000 | -17,156,000 | -19,238,000 | -11,611,000 | -42,780,000 | -13,815,000 | -17,479,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
technology asset charge | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions received on investments | 0 | 0 | 7,512,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on business dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 5,743,000 | 276,000 | 19,338,000 | 22,918,000 | -154,000 | 28,642,000 | -5,619,000 | 16,107,000 | 1,029,000 | -9,112,000 | 10,521,000 | 4,266,000 | -12,634,000 | 3,234,000 | 6,127,000 | -9,157,000 | 6,002,000 | 19,812,000 | -5,847,000 | -81,000 | 634,000 | -2,461,000 | -11,757,000 | -7,236,000 | -15,803,000 | 13,426,000 | 9,043,000 | 9,160,000 | -10,957,000 | -4,291,000 | -1,937,000 | 9,880,000 | 17,133,000 | 12,365,000 | 4,692,000 | 9,929,000 | 8,855,000 | 6,729,000 | 330,000 | 865,000 | 1,333,000 | 2,604,000 | 856,000 | 368,000 | -755,000 | -478,000 | -1,186,000 | -1,461,000 | -1,290,000 | -941,000 | -1,826,000 | -849,000 | -541,000 | 441,000 | -214,000 | 194,000 | -2,880,000 | -676,000 | 1,496,000 | 1,098,000 | 7,000 | -158,000 | 4,123,000 | -436,000 | 615,000 | -266,000 | 1,418,000 | -5,919,000 | 176,000 | -20,000 | 648,000 | 192,000 | 114,000 | 853,000 | 1,450,000 | 1,135,000 | 2,012,000 | 2,771,000 | 2,672,000 | 652,000 | 1,949,000 | 434,000 | 1,195,000 | 554,000 | 744,000 | 166,000 | 4,916,000 | 1,859,000 | 739,000 | 154,000 | |
changes in operating assets and liabilities, net of the effects of business combinations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -22,742,000 | -65,831,000 | -36,734,000 | 28,761,000 | -9,546,000 | -80,592,000 | 50,934,000 | -27,157,000 | 7,491,000 | -89,748,000 | 30,767,000 | -4,066,000 | -27,328,000 | -46,389,000 | -34,191,000 | -42,173,000 | -31,790,000 | -54,439,000 | -37,141,000 | 32,634,000 | -32,834,000 | 8,562,000 | 47,624,000 | -34,819,000 | -30,935,000 | -13,281,000 | -36,493,000 | -5,690,000 | -5,933,000 | -34,813,000 | 13,050,000 | -8,026,000 | -1,169,000 | -16,830,000 | 11,929,000 | 17,419,000 | -7,726,000 | -37,970,000 | 27,699,000 | 3,241,000 | -7,512,000 | -30,876,000 | 14,603,000 | 9,588,000 | 7,933,000 | -32,981,000 | -23,164,000 | 16,985,000 | -2,366,000 | 3,087,000 | -26,924,000 | 6,605,000 | 14,709,000 | -10,812,000 | -28,887,000 | 11,713,000 | 1,411,000 | -18,960,000 | -13,631,000 | 9,811,000 | -4,986,000 | -2,883,000 | -16,221,000 | 4,354,000 | 27,979,000 | -41,189,000 | -16,981,000 | 628,000 | 4,512,000 | -12,116,000 | -5,832,000 | 4,215,000 | 1,583,000 | -8,545,000 | -7,719,000 | 2,286,000 | 4,878,000 | -12,260,000 | -6,234,000 | 4,754,000 | 29,000 | -6,043,000 | 506,000 | 2,790,000 | -2,981,000 | 3,248,000 | -2,293,000 | -419,000 | 5,824,000 | -4,449,000 | |
prepaid expenses and other assets | -34,366,000 | -30,506,000 | -93,552,000 | -53,936,000 | -7,453,000 | -39,284,000 | -120,774,000 | -22,903,000 | -75,445,000 | -71,999,000 | -119,479,000 | -71,451,000 | -32,877,000 | -75,748,000 | -115,904,000 | -78,036,000 | -34,620,000 | -118,225,000 | -33,128,000 | -30,161,000 | -143,151,000 | -44,113,000 | -53,540,000 | -10,635,000 | 14,000 | -71,695,000 | -76,740,000 | -42,976,000 | -25,670,000 | -35,248,000 | -56,906,000 | -33,834,000 | -43,284,000 | 26,035,000 | 4,644,000 | 44,652,000 | -50,498,000 | -8,992,000 | -12,049,000 | 4,017,000 | -18,114,000 | 20,047,000 | -10,840,000 | 4,765,000 | 644,000 | 15,000 | 11,920,000 | -23,694,000 | -2,691,000 | -8,513,000 | 5,899,000 | -2,450,000 | -2,091,000 | 2,153,000 | 11,534,000 | -3,397,000 | -1,804,000 | -2,796,000 | -11,236,000 | -4,773,000 | 2,357,000 | -58,000 | -2,394,000 | 2,569,000 | 1,761,000 | 2,502,000 | 4,186,000 | 248,000 | 3,364,000 | -11,573,000 | 7,318,000 | -10,432,000 | 10,969,000 | -10,283,000 | -4,724,000 | 1,662,000 | -17,000 | 2,664,000 | -8,550,000 | 4,154,000 | -532,000 | 771,000 | -21,000 | 3,661,000 | -9,465,000 | -431,000 | 265,000 | 1,094,000 | -916,000 | -1,027,000 | -1,757,000 |
accounts payable and other liabilities | 135,862,000 | 78,330,000 | -102,081,000 | 326,344,000 | 13,315,000 | 14,846,000 | -247,242,000 | 178,564,000 | -103,357,000 | 185,014,000 | -209,113,000 | 209,589,000 | -155,627,000 | -96,496,000 | 25,377,000 | 18,506,000 | 189,547,000 | -75,530,000 | 262,000 | 163,224,000 | 66,586,000 | -60,829,000 | -169,301,000 | -115,031,000 | 170,163,000 | -63,760,000 | -86,463,000 | 64,124,000 | 4,915,000 | 3,631,000 | -6,488,000 | 126,781,000 | 44,998,000 | -12,473,000 | -12,979,000 | -43,272,000 | 30,846,000 | -50,992,000 | -27,185,000 | 11,472,000 | -14,801,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 768,731,000 | 817,525,000 | 555,124,000 | 653,427,000 | 1,726,057,000 | 736,882,000 | 416,317,000 | 657,450,000 | 426,808,000 | 564,957,000 | 599,526,000 | 709,532,000 | 336,375,000 | 568,133,000 | 630,000,000 | 753,215,000 | 917,969,000 | 510,235,000 | 599,406,000 | 769,390,000 | 584,471,000 | 523,715,000 | 436,574,000 | 41,889,000 | 1,102,036,000 | 17,624,000 | 229,729,000 | 445,076,000 | 154,250,000 | 222,215,000 | 284,541,000 | 152,265,000 | 92,062,000 | -25,904,000 | 293,965,000 | 37,876,000 | 155,667,000 | -293,018,000 | 423,949,000 | -59,322,000 | 513,392,000 | 77,616,000 | 120,149,000 | 290,409,000 | -63,473,000 | -120,303,000 | 35,779,000 | 79,974,000 | 56,166,000 | 68,627,000 | 53,371,000 | 87,220,000 | 291,812,000 | -605,878,000 | -23,519,000 | 794,207,000 | 43,461,000 | -104,377,000 | 147,564,000 | -467,025,000 | 88,714,000 | 696,508,000 | 114,194,000 | 68,280,000 | 132,723,000 | 67,774,000 | 88,504,000 | 34,533,000 | 111,238,000 | 38,139,000 | 27,204,000 | 49,709,000 | 91,859,000 | 22,360,000 | 6,714,000 | 85,120,000 | 88,880,000 | 54,059,000 | 41,532,000 | 122,941,000 | 34,682,000 | 30,404,000 | 23,363,000 | 13,832,000 | 14,082,000 | 40,893,000 | -18,771,000 | 363,000 | 34,379,000 | 19,588,000 | 33,507,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business combinations and other acquisitions, net of cash and restricted cash acquired | 3,972,000 | -155,939,000 | -49,886,000 | -113,266,000 | -1,128,000 | -370,105,000 | -2,557,000 | -125,844,000 | 1,649,000 | -54,630,000 | -4,046,785,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -169,809,000 | -152,170,000 | -127,577,000 | -184,004,000 | -166,256,000 | -179,216,000 | -145,441,000 | -157,347,000 | -169,793,000 | -168,807,000 | -162,195,000 | -152,295,000 | -139,330,000 | -167,925,000 | -156,102,000 | -142,471,000 | -131,166,000 | -133,420,000 | -86,159,000 | -106,823,000 | -121,029,000 | -103,582,000 | -104,802,000 | -106,851,000 | -67,705,000 | -78,189,000 | -55,123,000 | -57,230,000 | -53,391,000 | -58,894,000 | -43,775,000 | -45,293,000 | -46,654,000 | -43,739,000 | -46,219,000 | -41,887,000 | -41,381,000 | -34,043,000 | -21,302,000 | -19,388,000 | -16,858,000 | -35,804,000 | -23,456,000 | -15,133,000 | -18,157,000 | -20,141,000 | -23,574,000 | -20,623,000 | -25,156,000 | -29,237,000 | -38,792,000 | -35,938,000 | -22,995,000 | -12,151,000 | -21,442,000 | -25,386,000 | -26,924,000 | -24,785,000 | -19,534,000 | -15,843,000 | -9,576,000 | -11,101,000 | -15,482,000 | -8,062,000 | -9,733,000 | -7,663,000 | -13,048,000 | -9,012,000 | -13,309,000 | -9,605,000 | -12,140,000 | -7,975,000 | -8,330,000 | -6,929,000 | -7,203,000 | -5,297,000 | -7,332,000 | -5,206,000 | -6,666,000 | -12,844,000 | -5,994,000 | -8,801,000 | -9,522,000 | -5,374,000 | -6,540,000 | -3,128,000 | -5,219,000 | -2,898,000 | -4,608,000 | -5,201,000 | |
free cash flows | 598,922,000 | 665,355,000 | 427,547,000 | 469,423,000 | 1,559,801,000 | 557,666,000 | 270,876,000 | 500,103,000 | 257,015,000 | 396,150,000 | 437,331,000 | 557,237,000 | 197,045,000 | 400,208,000 | 473,898,000 | 610,744,000 | 786,803,000 | 376,815,000 | 513,247,000 | 662,567,000 | 463,442,000 | 420,133,000 | 331,772,000 | -64,962,000 | 1,034,331,000 | -60,565,000 | 174,606,000 | 387,846,000 | 100,859,000 | 163,321,000 | 240,766,000 | 106,972,000 | 45,408,000 | -69,643,000 | 247,746,000 | -4,011,000 | 114,286,000 | -327,061,000 | 402,647,000 | -78,710,000 | 496,534,000 | 41,812,000 | 96,693,000 | 275,276,000 | -81,630,000 | -140,444,000 | 12,205,000 | 59,351,000 | 31,010,000 | 39,390,000 | 14,579,000 | 51,282,000 | 268,817,000 | -618,029,000 | -44,961,000 | 768,821,000 | 16,537,000 | -129,162,000 | 128,030,000 | -482,868,000 | 79,138,000 | 685,407,000 | 98,712,000 | 60,218,000 | 122,990,000 | 60,111,000 | 75,456,000 | 25,521,000 | 97,929,000 | 28,534,000 | 15,064,000 | 41,734,000 | 83,529,000 | 15,431,000 | -489,000 | 79,823,000 | 81,548,000 | 48,853,000 | 34,866,000 | 110,097,000 | 28,688,000 | 21,603,000 | 13,841,000 | 8,458,000 | 7,542,000 | 37,765,000 | -23,990,000 | -2,535,000 | 29,771,000 | 14,387,000 | |
principal payment received on notes receivable | 4,375,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from business disposition, net of funds held for customers | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 556,449,000 | -303,734,000 | -173,088,000 | 672,730,000 | -149,308,000 | -549,315,000 | -147,998,000 | -241,433,000 | -118,143,000 | 205,257,000 | -4,206,793,000 | -188,603,000 | -123,237,000 | -202,874,000 | -160,823,000 | -997,952,000 | -133,929,000 | -1,065,005,000 | -96,940,000 | -43,324,000 | -124,727,000 | -100,641,000 | -169,650,000 | -410,798,000 | -307,913,000 | -82,094,000 | -116,281,000 | -548,762,000 | -823,420,000 | -58,744,000 | -45,361,000 | -25,868,000 | -623,454,000 | -40,062,000 | -46,641,000 | -42,584,000 | -38,227,000 | -1,827,718,000 | -21,350,000 | -19,792,000 | -258,388,000 | -162,127,000 | -32,600,000 | -234,011,000 | -12,183,000 | -443,399,000 | -22,282,000 | -43,646,000 | -433,952,000 | -28,687,000 | -36,966,000 | -72,524,000 | -29,375,000 | -11,568,000 | -21,743,000 | -189,150,000 | -29,307,000 | -26,820,000 | 28,727,000 | -15,947,000 | -26,887,000 | -11,097,000 | -86,316,000 | -8,236,000 | -20,656,000 | -444,049,000 | -19,244,000 | -9,512,000 | -22,235,000 | -12,230,000 | -13,171,000 | -8,675,000 | -20,665,000 | -74,124,000 | -8,741,000 | -7,105,000 | -8,423,000 | -5,686,000 | -6,949,000 | -31,048,000 | -36,833,000 | -38,879,000 | -68,000,000 | -3,128,000 | -5,219,000 | -3,083,000 | -5,407,000 | -5,370,000 | |||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in funds held for customers | -37,622,000 | -60,506,000 | -58,461,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in settlement processing assets and obligations | -490,425,000 | 151,091,000 | 479,153,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings from (repayments of) settlement lines of credit | -77,877,000 | 133,228,000 | -95,330,000 | 110,613,000 | 25,757,000 | 108,488,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of commercial paper notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 2,144,001,000 | 1,204,112,000 | 1,551,000,000 | 1,997,145,000 | 1,348,910,000 | 1,679,994,000 | 4,609,000,000 | 1,475,721,000 | 1,501,936,000 | 2,651,053,000 | 4,708,140,000 | 687,840,000 | 6,170,293,000 | 1,424,999,000 | 1,529,157,000 | 3,147,680,000 | 1,089,000,000 | 833,983,000 | 1,987,005,000 | 532,948,000 | 1,191,000 | 1,260,008,000 | 607,000,000 | 499,065,000 | 6,118,838,000 | 242,000,000 | 344,000,000 | 1,168,000,000 | 912,000,000 | 385,214,000 | 309,000,000 | 281,000,000 | 811,000,000 | 753,324,000 | 149,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -2,203,159,000 | -1,223,001,000 | -2,546,613,000 | -2,531,892,000 | -1,372,880,000 | -1,801,526,000 | -2,628,548,000 | -1,471,084,000 | -1,955,130,000 | -4,117,770,000 | -1,555,954,000 | -701,470,000 | -4,917,173,000 | -1,099,992,000 | -1,176,496,000 | -2,391,964,000 | -604,547,000 | -254,823,000 | -1,575,435,000 | -512,435,000 | -20,438,000 | -1,698,221,000 | -110,978,000 | -387,460,000 | -5,528,110,000 | -396,059,000 | -173,060,000 | -835,809,000 | -443,810,000 | -336,875,000 | -687,820,000 | -394,820,000 | -303,823,000 | -893,166,000 | -189,732,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | -902,000 | 0 | 0 | -3,665,000 | -29,391,000 | 0 | -480,000 | -662,000 | -11,593,000 | -4,275,000 | -42,654,000 | 0 | -1,706,000 | -12,751,000 | 0 | -1,750,000 | -6,819,000 | 0 | -69,000 | -10,962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -500,000,000 | -244,803,000 | -446,286,000 | -651,903,000 | 0 | -99,999,000 | -800,048,000 | -1,000 | 0 | -215,486,000 | -202,785,000 | -781,576,000 | -889,737,000 | -600,340,000 | -649,654,000 | -699,940,000 | -760,755,000 | -269,979,000 | -802,955,000 | -209,986,000 | 0 | 0 | -421,162,000 | -77,388,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock issued under share-based compensation plans | 7,479,000 | 9,904,000 | 6,340,000 | 9,478,000 | 8,394,000 | 14,106,000 | 11,031,000 | 9,260,000 | 31,803,000 | 13,179,000 | 6,103,000 | 10,351,000 | 10,157,000 | 15,679,000 | 7,940,000 | 10,975,000 | 9,266,000 | 11,599,000 | 17,705,000 | 15,087,000 | 8,423,000 | 14,349,000 | 28,283,000 | 2,506,000 | 9,056,000 | 5,104,000 | 7,848,000 | 1,747,000 | 6,231,000 | 3,727,000 | 2,613,000 | 3,047,000 | 880,000 | 5,039,000 | 1,149,000 | 1,845,000 | 3,037,000 | 1,201,000 | 962,000 | 3,804,000 | 2,513,000 | 3,683,000 | 1,768,000 | 4,511,000 | 12,588,000 | 1,987,000 | 2,177,000 | 2,682,000 | 1,541,000 | 3,510,000 | 2,910,000 | 1,978,000 | 10,930,000 | 2,321,000 | |||||||||||||||||||||||||||||||||||||
common stock repurchased - share-based compensation plans | -1,291,000 | -1,366,000 | -36,006,000 | -2,449,000 | -10,501,000 | -2,139,000 | -41,140,000 | -3,989,000 | -3,556,000 | -5,357,000 | -28,323,000 | -235,000 | -11,394,000 | -677,000 | -26,295,000 | -5,990,000 | -34,995,000 | -10,227,000 | -39,437,000 | -19,277,000 | -2,740,000 | 5,027,000 | -44,253,000 | -13,540,000 | -37,870,000 | -1,660,000 | -9,507,000 | 13,314,000 | -34,835,000 | -8,931,000 | -1,058,000 | -10,590,000 | -20,753,000 | -251,000 | -167,000 | 1,814,000 | -22,204,000 | -424,000 | -233,000 | -3,425,000 | -8,154,000 | 485,000 | -470,000 | -600,000 | -15,105,000 | 1,000 | 9,000 | -3,876,000 | -6,348,000 | ||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -19,084,000 | -19,768,000 | -10,327,000 | -8,730,000 | -18,475,000 | -6,133,000 | -4,748,000 | -8,682,000 | -7,060,000 | -11,037,000 | -6,218,000 | -5,302,000 | -3,366,000 | -8,829,000 | -5,534,000 | -19,244,000 | 0 | -5,393,000 | -20,667,000 | -5,572,000 | 0 | 0 | 0 | -9,293,000 | -8,000 | -6,890,000 | -5,475,000 | -4,740,000 | -10,410,000 | 0 | -8,158,000 | -20,398,000 | -3,870,000 | -4,236,000 | -11,249,000 | -2,926,000 | -2,203,000 | -2,260,000 | -13,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests | 0 | 2,027,000 | 89,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred and contingent consideration in business combination | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of capped calls related to issuance of convertible notes | 0 | 0 | 0 | -256,250,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -57,963,000 | -60,377,000 | -61,124,000 | -62,333,000 | -63,436,000 | -63,426,000 | -63,616,000 | -64,820,000 | -64,976,000 | -64,885,000 | -65,750,000 | -65,873,000 | -68,767,000 | -69,072,000 | -70,243,000 | -71,523,000 | -73,328,000 | -57,301,000 | -57,574,000 | -58,191,000 | -58,434,000 | -58,312,000 | -58,279,000 | -58,771,000 | -1,590,000 | -1,566,000 | -1,571,000 | -1,582,000 | -1,579,000 | -1,578,000 | -1,593,000 | -1,591,000 | -1,590,000 | -2,029,000 | -1,522,000 | -1,530,000 | -1,539,000 | -1,544,000 | -1,293,000 | -1,297,000 | -1,305,000 | -1,305,000 | -1,342,000 | -1,323,000 | -1,370,000 | -1,427,000 | -1,510,000 | -1,535,000 | -1,575,000 | -1,578,000 | -1,571,000 | -1,571,000 | -1,556,000 | -1,613,000 | -1,606,000 | -1,602,000 | -1,594,000 | -1,586,000 | -1,620,000 | -1,632,000 | -1,629,000 | -1,616,000 | -1,609,000 | -1,598,000 | -1,614,000 | -1,596,000 | -1,593,000 | -1,591,000 | -1,571,000 | -1,622,000 | -1,617,000 | -1,613,000 | -1,611,000 | -1,601,000 | -1,596,000 | -1,591,000 | -1,583,000 | -1,566,000 | -1,563,000 | -1,557,000 | -1,548,000 | -1,537,000 | -1,524,000 | -1,513,000 | -1,506,000 | -1,487,000 | -1,485,000 | -1,481,000 | -1,477,000 | -1,475,000 | |
net cash from financing activities | -1,603,741,000 | -490,741,000 | -31,526,000 | -1,615,785,000 | -779,113,000 | -208,524,000 | -163,436,000 | -317,256,000 | -242,878,000 | -909,574,000 | 3,610,829,000 | -572,126,000 | -61,925,000 | -366,316,000 | -376,334,000 | -95,176,000 | -218,426,000 | 277,259,000 | -369,022,000 | -951,507,000 | -84,545,000 | -432,609,000 | -77,481,000 | -138,550,000 | 322,419,000 | -163,334,000 | -49,209,000 | 335,970,000 | 564,731,000 | -41,810,000 | -571,961,000 | 19,181,000 | -159,965,000 | 44,415,000 | -175,066,000 | 2,333,294,000 | -553,538,000 | 275,846,000 | -90,115,000 | 130,623,000 | -94,253,000 | 10,920,000 | 94,085,000 | 127,928,000 | -12,626,000 | -341,168,000 | 531,333,000 | 5,983,000 | 49,810,000 | -56,191,000 | -200,144,000 | -11,661,000 | 64,115,000 | 47,620,000 | 64,163,000 | -61,775,000 | -44,360,000 | 1,107,000 | -10,803,000 | -41,694,000 | -18,389,000 | -24,138,000 | 217,784,000 | -1,223,000 | -1,030,000 | -7,538,000 | -66,582,000 | 1,120,000 | 997,000 | 6,014,000 | 2,755,000 | -842,000 | 1,014,000 | 8,073,000 | -62,519,000 | -39,275,000 | -64,862,000 | -21,544,000 | -26,672,000 | -37,484,000 | 32,403,000 | 33,728,000 | 21,466,000 | 32,632,000 | -2,892,000 | -11,332,000 | -16,072,000 | ||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | -24,696,000 | 168,563,000 | 61,790,000 | -113,912,000 | 54,730,000 | -19,617,000 | -34,035,000 | 48,249,000 | -70,273,000 | 15,959,000 | 18,584,000 | 109,310,000 | -93,561,000 | -78,821,000 | -36,147,000 | -5,678,000 | -36,724,000 | 15,161,000 | -21,141,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | -303,257,000 | 191,613,000 | 412,300,000 | -403,540,000 | 852,366,000 | -40,574,000 | 70,848,000 | 147,010,000 | 22,146,000 | 58,113,000 | 56,696,000 | -345,591,000 | 528,890,000 | -262,350,000 | 112,303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of the period | 0 | 0 | 2,735,975,000 | 0 | 0 | 0 | 2,256,875,000 | 0 | 0 | 0 | 2,215,606,000 | 0 | 0 | 0 | 2,123,023,000 | 0 | 0 | 0 | 2,089,771,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of the period | -303,257,000 | 191,613,000 | 3,148,275,000 | -403,540,000 | 852,366,000 | -40,574,000 | 2,327,723,000 | 147,010,000 | -4,486,000 | -123,401,000 | 2,237,752,000 | 58,113,000 | 57,652,000 | -79,878,000 | 2,179,719,000 | -345,591,000 | 528,890,000 | -262,350,000 | 2,202,074,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on business disposition | -267,000 | -3,993,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings from settlement lines of credit | -135,665,000 | 223,216,000 | -12,358,000 | 16,497,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) from commercial paper notes | -69,850,000 | 867,582,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and contributions from noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment received on notes receivable | 4,375,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gain) loss on business dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement processing assets and obligations | -451,361,000 | 847,420,000 | -33,029,000 | -24,689,000 | -316,041,000 | -243,793,000 | -34,774,000 | 248,710,000 | -195,344,000 | -187,584,000 | 21,397,000 | 48,198,000 | 100,342,000 | 2,930,000 | 3,598,000 | 21,714,000 | -29,533,000 | 18,932,000 | 123,487,000 | 12,966,000 | -410,284,000 | 665,700,000 | -160,062,000 | 118,347,000 | 142,171,000 | -153,925,000 | 12,997,000 | 82,235,000 | -128,960,000 | -169,190,000 | -186,471,000 | 122,948,000 | -143,768,000 | 30,409,000 | -305,704,000 | 315,319,000 | -194,230,000 | 402,676,000 | -50,846,000 | -14,170,000 | 165,684,000 | -179,462,000 | -221,762,000 | -91,979,000 | -357,000 | -3,832,000 | -7,839,000 | -44,533,000 | -23,953,000 | 187,331,000 | -687,180,000 | -144,279,000 | 684,144,000 | -49,841,000 | -190,129,000 | 89,032,000 | -565,872,000 | 9,091,000 | 608,711,000 | 31,882,000 | -8,176,000 | 41,200,000 | -4,206,000 | 12,014,000 | -25,521,000 | 52,387,000 | -569,000 | -35,545,000 | |||||||||||||||||||||||
issuance of notes receivable | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes receivable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from sales of businesses | 372,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings from settlement lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings from commercial paper notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of subsidiary shares from noncontrolling interest | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on business dispositions | -2,351,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments | 2,000,000 | 0 | 37,717,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of settlement lines of credit | -78,092,000 | -55,350,000 | 104,192,000 | -192,517,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings from (repayments of) commercial paper notes | -431,320,000 | 156,504,000 | -1,093,043,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred consideration in business combination | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
facilities exit charges | 830,000 | 5,164,000 | 2,775,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on business disposition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings from commercial paper notes | -528,654,000 | 54,838,000 | 793,055,000 | 1,048,620,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration in business combination | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on business dispositions | 244,833,000 | -2,050,000 | 48,933,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments of) borrowings from settlement lines of credit | -281,411,000 | -92,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from operating incomees and bad debts | 27,745,000 | 32,046,000 | 29,292,000 | 37,629,000 | 65,311,000 | 16,240,000 | 5,928,000 | 12,709,000 | 10,928,000 | 9,367,000 | 13,705,000 | 9,237,000 | 11,240,000 | 11,263,000 | 12,458,000 | 13,482,000 | 9,398,000 | 9,626,000 | 11,375,000 | 4,570,000 | 6,994,000 | 4,263,000 | 3,976,000 | 3,098,000 | 3,124,000 | 4,308,000 | 6,371,000 | 4,978,000 | 4,711,000 | 5,958,000 | 6,012,000 | 3,584,000 | 5,772,000 | 6,249,000 | 6,812,000 | 5,276,000 | 5,155,000 | 4,900,000 | 5,246,000 | 6,312,000 | 5,561,000 | 6,383,000 | 6,769,000 | 5,339,000 | 8,442,000 | 6,200,000 | 5,614,000 | 8,344,000 | 7,440,000 | 8,518,000 | 5,926,000 | 4,191,000 | 4,425,000 | 7,736,000 | 5,125,000 | 4,251,000 | 6,102,000 | 9,852,000 | 1,075,000 | 1,860,000 | 879,000 | 1,383,000 | 1,491,000 | 2,743,000 | 1,467,000 | 1,621,000 | 1,288,000 | 5,663,000 | 1,637,000 | 2,269,000 | 2,580,000 | ||||||||||||||||||||
business combinations and other acquisitions, net of cash acquired | -40,703,000 | -15,038,000 | -5,205,000 | -4,726,000 | -865,055,000 | -3,269,000 | -932,034,000 | -11,074,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash from business combinations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect on cash from sale of business | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution received on investments | 0 | 2,190,000 | 6,022,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution from a noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preacquisition dividends paid to former tsys shareholders | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in income of equity investments, net of tax | -31,364,000 | -40,164,000 | -22,733,000 | -27,615,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to a noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -3,085,000 | -6,899,000 | -67,196,000 | -310,239,000 | -256,138,000 | -3,415,000 | -74,830,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 19,998,000 | 35,099,000 | -67,655,000 | 58,116,000 | -36,653,000 | -2,102,000 | 2,516,000 | -12,010,000 | -4,486,000 | -27,955,000 | 2,749,000 | 4,227,000 | 12,793,000 | 15,681,000 | 11,707,000 | -21,667,000 | -9,326,000 | 6,670,000 | -12,018,000 | -11,584,000 | -12,319,000 | -5,521,000 | -27,617,000 | -18,733,000 | -4,417,000 | 4,086,000 | -3,361,000 | -10,461,000 | 3,383,000 | 14,133,000 | -20,673,000 | 6,368,000 | -15,385,000 | -1,226,000 | 6,367,000 | 12,728,000 | 7,130,000 | 1,239,000 | -3,761,000 | -4,557,000 | 4,825,000 | 1,697,000 | 25,236,000 | -10,296,000 | -19,416,000 | -9,848,000 | -444,000 | 1,079,000 | 11,388,000 | 2,345,000 | 1,660,000 | 781,000 | 3,461,000 | -888,000 | 8,201,000 | 2,418,000 | 7,712,000 | 621,000 | -4,531,000 | -96,000 | 5,260,000 | 1,746,000 | -464,000 | -1,219,000 | 3,823,000 | -1,121,000 | |||||||||||||||||||||||||
increase in cash and cash equivalents | 395,197,000 | 25,564,000 | 121,788,000 | -449,343,000 | 66,755,000 | 220,274,000 | -330,032,000 | 149,805,000 | 105,474,000 | -181,269,000 | 99,066,000 | 18,040,000 | -66,952,000 | 219,228,000 | -162,957,000 | 185,148,000 | 152,570,000 | 40,591,000 | -34,321,000 | 48,585,000 | 14,012,000 | 156,930,000 | 60,056,000 | 45,542,000 | 25,220,000 | 665,405,000 | 85,447,000 | -191,733,000 | 128,170,000 | -486,422,000 | 55,849,000 | 645,414,000 | 39,342,000 | 31,359,000 | 67,593,000 | 25,070,000 | 16,813,000 | 42,812,000 | 5,332,000 | -9,223,000 | 26,935,000 | 7,948,000 | -11,153,000 | -51,418,000 | 6,137,000 | -16,367,000 | 58,110,000 | 8,642,000 | -5,612,000 | 1,724,000 | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the period | 0 | 0 | 1,678,273,000 | 0 | 0 | 0 | 1,210,878,000 | 0 | 0 | 0 | 1,335,855,000 | 0 | 0 | 0 | 1,162,779,000 | 0 | 1,044,728,000 | 0 | 0 | 0 | 650,739,000 | 0 | 0 | 0 | 581,872,000 | 0 | 0 | 0 | 0 | 781,275,000 | 0 | 0 | 0 | 1,354,285,000 | 0 | 0 | 769,946,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of the period | 395,197,000 | 25,564,000 | 1,800,061,000 | -449,343,000 | 1,079,889,000 | -229,906,000 | 1,277,633,000 | 220,274,000 | -108,925,000 | 93,706,000 | 1,005,823,000 | 149,805,000 | 105,474,000 | -181,269,000 | 1,261,845,000 | 18,040,000 | 977,776,000 | 219,228,000 | -162,957,000 | 185,148,000 | 803,309,000 | 40,591,000 | -34,321,000 | 48,585,000 | 595,884,000 | -431,688,000 | -2,490,000 | -315,301,000 | 156,930,000 | 841,331,000 | 45,542,000 | -35,127,000 | 46,908,000 | 723,952,000 | 665,405,000 | 85,447,000 | 578,213,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale-and-leaseback transaction | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) of settlement lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -3,801,000 | -1,660,000 | -10,298,000 | -586,000 | 0 | -59,000 | -8,565,000 | -896,000 | -58,448,000 | 0 | 0 | -4,934,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -77,999,000 | -155,997,000 | -27,301,000 | -3,636,000 | -2,000,000 | -27,469,000 | -104,772,000 | -67,633,000 | -53,122,000 | -11,084,000 | -37,452,000 | -34,296,000 | -140,543,000 | -52,120,000 | -47,441,000 | -132,283,000 | -188,745,000 | -37,644,000 | -125,000,000 | -9,404,000 | -3,249,000 | 0 | 0 | -26,382,000 | -73,222,000 | 0 | 0 | 0 | -14,900,000 | 0 | 0 | -19,147,000 | -67,873,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | 46,908,000 | -630,333,000 | -168,339,000 | -38,328,000 | -49,897,000 | -13,525,000 | -1,854,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of capitalized customer acquisition costs | 12,235,000 | 13,182,000 | 10,733,000 | 8,948,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investments | 0 | -41,150,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sales of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from (repayments of) settlement lines of credit | 144,135,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of subsidiary shares to noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of the effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business and other acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 72,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings of settlement lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized customer acquisition costs | -17,291,000 | -21,346,000 | -39,792,000 | -4,559,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | -697,000 | -34,563,000 | -1,031,000 | -700,000 | -12,335,000 | -67,195,000 | -1,538,000 | -1,808,000 | -1,091,000 | -480,000 | -18,204,000 | -4,456,000 | -7,830,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
claims receivable | -4,778,000 | -6,557,000 | -6,970,000 | -7,097,000 | -4,690,000 | -5,665,000 | -6,462,000 | -12,261,000 | -2,158,000 | -2,278,000 | -2,139,000 | -2,742,000 | -2,424,000 | -2,623,000 | -2,635,000 | -3,328,000 | -3,272,000 | -1,775,000 | -3,864,000 | -3,289,000 | -4,591,000 | -2,891,000 | -3,439,000 | -3,705,000 | -4,390,000 | -3,384,000 | -3,500,000 | -3,915,000 | -4,137,000 | -3,322,000 | -4,007,000 | -4,427,000 | -5,445,000 | -4,950,000 | -5,260,000 | -6,598,000 | -6,265,000 | -5,124,000 | -4,180,000 | -4,918,000 | -5,222,000 | -3,613,000 | -5,130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net payments on settlement lines of credit | 29,299,000 | -117,789,000 | -47,336,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on settlement lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 1,074,000,000 | 215,000,000 | 2,892,055,000 | 156,000,000 | 208,750,000 | 2,821,425,000 | 903,342,000 | 513,500,000 | 690,000,000 | 390,000,000 | 300,000,000 | 50,000,000 | 175,000,000 | 860,327,000 | 50,000,000 | 75,000,000 | 0 | 345,000 | 71,029,000 | 3,143,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments of long-term debt | -1,053,580,000 | -261,219,000 | -641,433,000 | -198,000,000 | -225,250,000 | -2,626,925,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from share-based compensation plans | 714,000 | 12,303,000 | 1,264,000 | 104,000 | 761,000 | 5,760,000 | 1,325,000 | 252,000 | 445,000 | 3,154,000 | 1,693,000 | 542,000 | 1,438,000 | 2,599,000 | 672,000 | 773,000 | 976,000 | 345,000 | 4,208,000 | 2,831,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business, intangible and other asset acquisitions, net of cash acquired | -1,793,675,000 | -48,000 | -404,000 | -241,530,000 | -126,323,000 | -9,213,000 | -218,878,000 | -4,773,000 | -424,005,000 | -589,000 | -23,696,000 | -409,541,000 | -190,000 | -29,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) on settlement lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 8,042,000 | -13,367,000 | 15,952,000 | -7,388,000 | 9,073,000 | 604,000 | 1,000,000 | 3,569,000 | 13,083,000 | -1,649,000 | -10,674,000 | 5,827,000 | -7,006,000 | 2,213,000 | -241,000 | 9,643,000 | -17,881,000 | -5,257,000 | 9,011,000 | 15,371,000 | -6,491,000 | 4,076,000 | -15,533,000 | 14,765,000 | -4,103,000 | 65,000 | -16,643,000 | 18,339,000 | 2,698,000 | 6,776,000 | -1,164,000 | 5,122,000 | -4,976,000 | -175,000 | -2,611,000 | 1,780,000 | -9,721,000 | 15,011,000 | -6,142,000 | -1,956,000 | 11,777,000 | -668,000 | -3,197,000 | 6,669,000 | 6,259,000 | 678,000 | 6,405,000 | ||||||||||||||||||||||||||||||||||||||||||||
principal collections on financing receivables | 0 | 0 | 0 | 219,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sales of investments and business | 0 | 69,000 | 0 | 10,528,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings on lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on lines of credit | 40,327,000 | 81,784,000 | 4,948,000 | 68,674,000 | 690,000 | -2,299,000 | 1,948,000 | 6,064,000 | -2,464,000 | -4,059,000 | 9,106,000 | 447,000 | 546,000 | 133,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings on short-term lines of credit | -236,041,000 | -6,137,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory | 383,000 | 1,250,000 | -2,487,000 | 981,000 | 982,000 | 348,000 | 2,762,000 | -1,305,000 | -2,992,000 | 2,379,000 | -561,000 | -1,351,000 | -2,861,000 | 2,048,000 | -2,023,000 | -1,142,000 | 3,096,000 | 2,058,000 | 489,000 | 107,000 | -7,381,000 | 661,000 | -1,130,000 | 1,316,000 | -2,500,000 | 1,341,000 | 872,000 | -2,247,000 | -589,000 | 1,073,000 | 833,000 | -1,232,000 | -841,000 | -460,000 | 105,000 | -570,000 | 405,000 | 111,000 | 568,000 | -22,000 | -199,000 | 772,000 | -942,000 | -197,000 | 282,000 | 570,000 | 380,000 | 346,000 | -33,000 | 227,000 | |||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) on short-term lines of credit | 178,073,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of redeemable noncontrolling interest | 0 | 0 | 0 | -307,675,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 11,965,000 | 12,263,000 | 1,379,000 | 20,559,000 | 4,153,000 | -4,853,000 | 3,392,000 | 18,580,000 | -275,000 | -1,957,000 | -1,044,000 | 6,445,000 | -2,662,000 | 17,665,000 | -9,943,000 | 15,127,000 | 5,102,000 | 2,562,000 | -11,752,000 | 1,718,000 | 4,450,000 | -384,000 | -2,543,000 | 12,500,000 | -3,115,000 | 7,839,000 | -893,000 | 4,152,000 | -14,306,000 | 13,117,000 | -5,345,000 | 6,844,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on short-term lines of credit | -45,971,000 | -121,436,000 | 212,029,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under long-term debt | -506,000,000 | -509,000,000 | -363,679,000 | -160,728,000 | -42,560,000 | -96,656,000 | -313,053,000 | -30,080,000 | -21,753,000 | -31,137,000 | -87,050,000 | -44,295,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and other accrued liabilities | -9,352,000 | -22,151,000 | 25,646,000 | 39,001,000 | -10,506,000 | -52,575,000 | -15,294,000 | 108,086,000 | 9,046,000 | -3,668,000 | -27,589,000 | 44,048,000 | 26,192,000 | 7,637,000 | 11,353,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of investments and business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in financing receivables | 654,000 | 673,000 | 745,000 | 740,000 | 659,000 | 620,000 | 583,000 | 454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of discontinued operations, non-cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition of business, net of cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock issued under employee stock plans | 4,375,000 | 1,816,000 | -2,836,000 | 4,064,000 | 3,188,000 | 7,134,000 | 4,946,000 | 3,458,000 | 5,691,000 | 14,223,000 | 550,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock repurchased - share based compensation plans | -14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from employee share-based compensation | 72,000 | 0 | 58,000 | 1,733,000 | -595,000 | 600,000 | 16,000 | 1,420,000 | 7,806,000 | 1,217,000 | 0 | 118,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest | -2,550,000 | -7,916,000 | -3,007,000 | -2,733,000 | -2,748,000 | -19,674,000 | -2,189,000 | -2,471,000 | -2,102,000 | -2,265,000 | -2,310,000 | -2,075,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on short-term lines of credit | -45,247,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance cost | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of redeemable noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payables to money transfer beneficiaries | -5,575,000 | 4,550,000 | -617,000 | -4,465,000 | 3,513,000 | -3,414,000 | -1,660,000 | 4,628,000 | 1,682,000 | 801,000 | -1,151,000 | 1,355,000 | 310,000 | -58,000 | 509,000 | -533,000 | -1,127,000 | 2,590,000 | 770,000 | -1,566,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease (increase) in financing receivables | 548,000 | 523,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment and contractual rights | 14,000 | 44,000 | 0 | 253,000 | 92,000 | -160,000 | 1,219,000 | 5,737,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income including noncontrolling interests | 65,690,000 | 68,149,000 | 72,081,000 | 62,357,000 | 54,122,000 | 57,883,000 | 53,794,000 | 51,452,000 | 66,182,000 | 62,444,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preliminary settlement of working capital adjustments from disposition of business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings on lines of credit | -9,960,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business and intangible asset acquisitions, net of cash acquired | -193,000 | -164,287,000 | -999,000 | -2,489,000 | -12,454,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock issued under employee stock plans, net of repurchases | -474,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment, restructuring and other charges, non-cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under issuance of long-term debt | -31,202,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution from noncontrolling interest holder | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income including noncontrolling interests to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock issued under share-based compensation plans 50 | 4,048,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents of discontinued operations | -14,805,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
estimated loss on disposal of discontinued operations | -80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) on lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable | 2,749,000 | 1,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under notes payable | -33,864,000 | -49,467,000 | -24,247,000 | -1,449,000 | -22,022,000 | -27,487,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
estimated loss on disposal of discontinued operations, non-cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in financing receivables | 470,000 | -148,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and identified intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable | 2,477,000 | 2,000,000 | 300,487,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 426,935,000 | 0 | 0 | 456,060,000 | 0 | 0 | 308,872,000 | 0 | 0 | 218,475,000 | 0 | 0 | 48,979,000 | 0 | 0 | 34,472,000 | 0 | 0 | 38,010,000 | 0 | 0 | 19,194,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -501,227,000 | 18,498,000 | 1,072,349,000 | 31,359,000 | 68,513,000 | 287,721,000 | 25,070,000 | 92,853,000 | 270,544,000 | 42,812,000 | 80,669,000 | 168,578,000 | 81,447,000 | 96,242,000 | 35,454,000 | 26,935,000 | 7,948,000 | 23,319,000 | 6,137,000 | -16,367,000 | 96,120,000 | -5,612,000 | 17,640,000 | 17,340,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business and intangible asset acquisitions | -249,000 | -14,000 | -12,142,000 | -442,123,000 | -6,196,000 | -500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in earnings | 8,215,000 | 9,761,000 | 10,628,000 | 8,357,000 | 968,000 | 2,655,000 | 3,089,000 | 2,050,000 | 1,550,000 | 2,177,000 | 2,836,000 | 2,651,000 | 2,222,000 | 1,924,000 | 2,170,000 | 2,158,000 | 2,223,000 | 1,720,000 | 1,915,000 | 1,881,000 | 3,421,000 | 2,198,000 | 1,716,000 | 1,650,000 | 1,166,000 | 1,505,000 | 1,101,000 | 1,236,000 | 1,105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under capital lease arrangements | 0 | -202,000 | -195,000 | -349,000 | -362,000 | -542,000 | -665,000 | -650,000 | -676,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options | 675,000 | 1,668,000 | 2,912,000 | 2,240,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution from minority interest holder | 0 | 0 | -8,499,000 | 8,857,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to minority interests | -11,041,000 | -11,540,000 | -9,249,000 | -2,469,000 | -2,374,000 | -2,209,000 | -2,504,000 | -2,372,000 | -2,002,000 | -2,044,000 | -2,177,000 | -2,530,000 | -2,323,000 | -2,482,000 | -2,589,000 | -2,818,000 | -2,155,000 | -2,464,000 | -2,258,000 | -2,785,000 | -2,773,000 | -2,383,000 | -2,329,000 | -1,962,000 | -1,668,000 | -1,964,000 | -1,696,000 | -1,680,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | 0 | 0 | 200,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under term loan | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and other charges, non-cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions | -2,625,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement processing | 16,911,000 | -7,572,000 | -52,374,000 | 22,894,000 | 46,259,000 | 14,419,000 | 2,803,000 | 67,215,000 | 387,000 | -12,031,000 | -18,457,000 | -18,196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) on line of credit | 49,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments on) borrowings on line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments on) borrowings on line of credit with cibc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on notes payable issued in consideration of acquisition | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under capital lease arrangements and other debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable/payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on line of credit | 0 | 0 | -50,000,000 | -12,000,000 | -13,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on line of credit with cibc | 0 | -933,000 | -7,673,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under short-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under long-term debt and capital lease arrangements | -668,000 | 366,000 | -1,012,000 | -863,000 | -2,811,000 | -6,081,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under short-term debt and capital lease arrangements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase / (decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 6,612,000 | 7,828,000 | 7,578,000 | 7,728,000 | 7,153,000 | 6,974,000 | 5,777,000 | 5,011,000 | 4,642,000 | 4,946,000 | 5,464,000 | 5,129,000 | 4,977,000 | 4,733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of acquired cash | -169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments on) borrowings on line of credit with related party | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under capital lease arrangements and other long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issued under employees stock plans | 1,259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings on line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings on line of credit with related party | -45,797,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issued under employee stock plans | 5,219,000 | 7,192,000 | 5,581,000 | 2,491,000 | 695,000 | 1,484,000 | 1,218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments on line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | -16,631,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings on line of credit with related party and restricted for merchant funding | -9,850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of cumulative effect of a change in accounting principle, pre-tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and other charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long term assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on (payments on) line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on line of credit with related party | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on line of credit with related party and restricted for merchant funding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business development, net of acquired cash | -185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on line of credit restricted for merchant funding | 37,230,000 | 23,973,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merchant processing | 5,570,000 | -58,471,000 | -18,098,000 | -10,373,000 | -2,406,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of acquired intangibles and goodwill | 2,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divested business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments to ndc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments on) proceeds from line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting principle, pre-tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings on line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of cumulative effect of a change in accounting principle, pre tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings from (repayments to) ndc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in ndc equity investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities before changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and restricted stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from bad debts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities which provided (used) cash, net of the effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merchant processing working capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) and borrowings on line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net stock issued to employees under stock plans |
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.
