Houlihan Lokey, Inc(NYSE:HLI)

Houlihan Lokey, Inc., an investment banking company, provides merger and acquisition (M&A), capital market, financial restructuring, and financial and valuation advisory services worldwide. It operates in three segments: Corporate Finance, Financial Restructuring, and Financial Advisory Services. Th...
Website: http://www.hl.com
Founded: 1972
Full Time Employees: 1,491
Sector: Financial Services
Industry: Capital Markets
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 635,643,000 | 717,072,000 | 659,452,000 | 605,349,000 | 666,422,000 | 634,428,000 | 574,957,000 | 513,609,000 | 520,456,000 | 511,130,000 | 466,989,000 | 415,829,000 | 444,767,000 | 456,499,000 | 489,537,000 | 418,644,000 | 471,166,000 | 888,798,000 | 537,272,000 | 372,722,000 | 500,704,000 | 537,876,000 | 275,736,000 | 211,136,000 | 302,694,000 | 333,515,000 | 272,810,000 | 250,349,000 | 291,378,000 | 298,013,000 | 274,992,000 | 220,002,000 | |||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||
employee compensation and benefits | 390,918,000 | 441,001,000 | 405,562,000 | 372,289,000 | 409,850,000 | 390,173,000 | 353,599,000 | 330,116,000 | 329,525,000 | 324,039,000 | 296,542,000 | 263,483,000 | 282,937,000 | 289,348,000 | 309,859,000 | 265,735,000 | 293,580,000 | 549,376,000 | 333,374,000 | 232,304,000 | 317,082,000 | 339,743,000 | 177,249,000 | 137,121,000 | 186,706,000 | 213,107,000 | 174,638,000 | 163,311,000 | 190,391,000 | 187,180,000 | 175,321,000 | 139,181,000 | 155,519,000 | 174,308,000 | 161,295,000 | 145,509,000 | 170,567,000 | 164,971,000 | 124,902,000 | 121,804,000 | 120,683,000 | 135,981,000 | 111,256,000 |
acquisition related compensation and benefits | 17,863,000 | 17,570,000 | 17,640,000 | 20,548,000 | 20,694,000 | 12,798,000 | 7,038,000 | ||||||||||||||||||||||||||||||||||||
travel, meals, and entertainment | 18,540,000 | 18,736,000 | 15,168,000 | 19,987,000 | 14,893,000 | 17,942,000 | 13,570,000 | 18,512,000 | 17,804,000 | 17,325,000 | 14,151,000 | 16,018,000 | 13,391,000 | 14,271,000 | 12,370,000 | 11,050,000 | 5,001,000 | 11,090,000 | 4,687,000 | 1,687,000 | 2,111,000 | 1,338,000 | 964,000 | 2,114,000 | 9,185,000 | 12,943,000 | 10,200,000 | 9,617,000 | 10,173,000 | 12,991,000 | 10,111,000 | 9,587,000 | 6,504,000 | 8,034,000 | 6,229,000 | 5,678,000 | 5,780,000 | 4,782,000 | 5,215,000 | 5,930,000 | 4,058,000 | 6,699,000 | 5,329,000 |
rent | 24,308,000 | 19,523,000 | 17,750,000 | 18,229,000 | 21,165,000 | 22,259,000 | 15,174,000 | 19,284,000 | 20,661,000 | 19,002,000 | 19,013,000 | 17,403,000 | 17,911,000 | 12,852,000 | 13,285,000 | 11,790,000 | 14,120,000 | 14,352,000 | 9,050,000 | 10,225,000 | 9,223,000 | 10,086,000 | 10,301,000 | 9,623,000 | 10,239,000 | 9,531,000 | 14,922,000 | 10,001,000 | 10,060,000 | 9,987,000 | 10,437,000 | 8,188,000 | 7,252,000 | 7,159,000 | 6,959,000 | 7,190,000 | 6,346,000 | 7,012,000 | 6,702,000 | 7,034,000 | 7,086,000 | 7,021,000 | 6,197,000 |
depreciation and amortization | 8,044,000 | 8,297,000 | 10,303,000 | 15,990,000 | 15,409,000 | 9,561,000 | 7,444,000 | 8,856,000 | 8,261,000 | 6,657,000 | 7,086,000 | 6,532,000 | 6,347,000 | 13,256,000 | 19,475,000 | 19,143,000 | 19,948,000 | 20,074,000 | 4,344,000 | 4,171,000 | 3,937,000 | 3,949,000 | 3,670,000 | 3,672,000 | 5,011,000 | 4,336,000 | 3,981,000 | 3,963,000 | 3,666,000 | 3,635,000 | 3,706,000 | 3,468,000 | 1,785,000 | 1,971,000 | 2,175,000 | 1,974,000 | 1,955,000 | 2,277,000 | 2,382,000 | 2,239,000 | 2,433,000 | 1,921,000 | 1,713,000 |
information technology and communications | 21,297,000 | 20,357,000 | 16,704,000 | 17,812,000 | 18,511,000 | 16,945,000 | 17,755,000 | 16,189,000 | 16,849,000 | 15,443,000 | 14,328,000 | 13,548,000 | 15,201,000 | 14,751,000 | 13,183,000 | 10,990,000 | 13,497,000 | 12,398,000 | 8,858,000 | 6,961,000 | 9,114,000 | 9,281,000 | 6,868,000 | 6,383,000 | 7,427,000 | 7,225,000 | 6,928,000 | 5,324,000 | 5,439,000 | 5,775,000 | 4,709,000 | 5,589,000 | 4,815,000 | 4,424,000 | 4,966,000 | 4,276,000 | 4,146,000 | 4,631,000 | 4,465,000 | 4,386,000 | 4,487,000 | 4,656,000 | 3,375,000 |
professional fees | 11,410,000 | 11,740,000 | 10,321,000 | 11,672,000 | 11,304,000 | 11,744,000 | 9,677,000 | 8,477,000 | 13,808,000 | 14,853,000 | 10,859,000 | 9,557,000 | 9,078,000 | 7,795,000 | 9,598,000 | 6,469,000 | 10,361,000 | 14,372,000 | 6,915,000 | 6,701,000 | 8,259,000 | 6,188,000 | 5,227,000 | 5,007,000 | 5,210,000 | 6,204,000 | 5,834,000 | 4,456,000 | 4,887,000 | 6,087,000 | 5,784,000 | 6,277,000 | 6,875,000 | 4,484,000 | 3,371,000 | 2,387,000 | 4,859,000 | 2,783,000 | 3,074,000 | 2,357,000 | 1,899,000 | 2,829,000 | 8,369,000 |
other operating expenses | 18,115,000 | 19,118,000 | 14,663,000 | 21,127,000 | 15,391,000 | 16,904,000 | 20,031,000 | 16,607,000 | 10,851,000 | 17,271,000 | 14,733,000 | 15,941,000 | 9,278,000 | 20,053,000 | 22,396,000 | 15,897,000 | 16,050,000 | 17,876,000 | 12,725,000 | 2,997,000 | 10,702,000 | 8,875,000 | 4,582,000 | 4,626,000 | 10,261,000 | 12,153,000 | 11,154,000 | 5,735,000 | 5,797,000 | 10,099,000 | 8,749,000 | 7,584,000 | 3,754,000 | 3,538,000 | 3,497,000 | 2,990,000 | 4,549,000 | 3,401,000 | 4,115,000 | 3,424,000 | 1,168,000 | 2,198,000 | 5,389,000 |
revaluation of acquisition contingent consideration | 17,895,000 | ||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 510,495,000 | 556,342,000 | 508,111,000 | 515,549,000 | 527,217,000 | 498,326,000 | 444,288,000 | 418,041,000 | 417,759,000 | 414,590,000 | 376,712,000 | 342,482,000 | 354,143,000 | 372,326,000 | 400,166,000 | 341,074,000 | 372,557,000 | 639,538,000 | 379,953,000 | 265,046,000 | 360,428,000 | 379,460,000 | 208,861,000 | 168,546,000 | 234,039,000 | 265,499,000 | 227,657,000 | 202,407,000 | 230,413,000 | 235,754,000 | 218,817,000 | 179,874,000 | 184,991,000 | 204,452,000 | 188,857,000 | 170,618,000 | 199,766,000 | 190,857,000 | 151,560,000 | 147,913,000 | 142,099,000 | 161,837,000 | 140,943,000 |
operating income | 125,148,000 | 160,730,000 | 151,341,000 | 89,800,000 | 139,205,000 | 136,102,000 | 130,669,000 | 95,568,000 | 102,697,000 | 96,540,000 | 90,277,000 | 73,347,000 | 90,624,000 | 84,173,000 | 89,371,000 | 77,570,000 | 98,609,000 | 249,260,000 | 157,319,000 | 107,676,000 | 140,276,000 | 158,416,000 | 66,875,000 | 42,590,000 | 68,655,000 | 68,016,000 | 45,153,000 | 47,942,000 | 60,965,000 | 62,259,000 | 56,175,000 | 40,128,000 | 59,762,000 | 54,485,000 | 53,326,000 | 46,873,000 | 57,334,000 | 56,823,000 | 34,977,000 | 32,861,000 | 41,497,000 | 43,686,000 | 17,437,000 |
yoy | -10.10% | 18.10% | 15.82% | -6.04% | 35.55% | 40.98% | 44.74% | 30.30% | 13.32% | 14.69% | 1.01% | -5.44% | -8.10% | -66.23% | -43.19% | -27.96% | -29.70% | 57.35% | 135.24% | 152.82% | 104.32% | 132.91% | 48.11% | -11.16% | 12.61% | 9.25% | -19.62% | 19.47% | 2.01% | 14.27% | 5.34% | -14.39% | 4.23% | -4.11% | 52.46% | 42.64% | 38.16% | 30.07% | 100.59% | ||||
qoq | -22.14% | 6.20% | 68.53% | -35.49% | 2.28% | 4.16% | 36.73% | -6.94% | 6.38% | 6.94% | 23.08% | -19.06% | 7.66% | -5.82% | 15.21% | -21.34% | -60.44% | 58.44% | 46.10% | -23.24% | -11.45% | 136.88% | 57.02% | -37.97% | 0.94% | 50.63% | -5.82% | -21.36% | -2.08% | 10.83% | 39.99% | -32.85% | 9.69% | 2.17% | 13.77% | -18.25% | 0.90% | 62.46% | 6.44% | -20.81% | -5.01% | 150.54% | |
other expense | -9,366,000 | -8,918,000 | -8,712,000 | -15,342,000 | -6,035,000 | -3,296,000 | -3,005,000 | 10,322,000 | 563,000 | 5,104,000 | 1,749,000 | 7,921,000 | 253,000 | 853,000 | 473,000 | -187,000 | -196,000 | -1,161,000 | -2,259,000 | -1,039,000 | -1,101,000 | -1,483,000 | |||||||||||||||||||||
income before provision for income taxes | 134,514,000 | 169,648,000 | 160,053,000 | 98,050,000 | 150,255,000 | 145,118,000 | 136,088,000 | 99,874,000 | 118,039,000 | 102,575,000 | 93,573,000 | 76,352,000 | 80,302,000 | 83,610,000 | 84,267,000 | 75,821,000 | 90,688,000 | 249,007,000 | 156,466,000 | 107,777,000 | 139,803,000 | 158,603,000 | 67,071,000 | 43,751,000 | 70,914,000 | 69,055,000 | 46,254,000 | 49,425,000 | 62,473,000 | 62,931,000 | 57,182,000 | 41,734,000 | 60,814,000 | 55,117,000 | 53,526,000 | 48,379,000 | 56,567,000 | 55,739,000 | 34,228,000 | 31,953,000 | 40,833,000 | 42,592,000 | 17,104,000 |
provision for income taxes | 36,202,000 | 53,100,000 | 48,272,000 | 517,000 | 28,335,000 | 49,816,000 | 42,539,000 | 10,934,000 | 36,962,000 | 31,772,000 | 26,542,000 | 14,962,000 | 20,642,000 | 20,559,000 | 23,537,000 | 5,039,000 | 25,515,000 | 74,699,000 | 43,583,000 | 21,817,000 | 40,437,000 | 40,088,000 | 18,281,000 | -2,349,000 | 11,900,000 | 20,161,000 | 13,144,000 | 6,649,000 | 17,125,000 | 18,974,000 | 17,063,000 | 12,052,000 | 22,715,000 | -6,466,000 | 20,169,000 | 9,135,000 | 22,491,000 | 21,759,000 | 13,352,000 | 12,542,000 | 18,053,000 | 19,931,000 | 7,849,000 |
net income | 98,312,000 | 116,548,000 | 111,781,000 | 97,533,000 | 69,447,750 | 95,302,000 | 93,549,000 | 88,940,000 | 81,077,000 | 70,803,000 | 67,031,000 | 61,390,000 | 59,660,000 | 63,051,000 | 60,730,000 | 70,782,000 | 65,173,000 | 174,308,000 | 112,883,000 | 85,960,000 | 99,366,000 | 118,515,000 | 48,790,000 | 46,100,000 | 59,014,000 | 48,894,000 | 33,110,000 | 42,776,000 | 45,348,000 | 43,957,000 | 40,119,000 | 29,682,000 | 38,099,000 | 61,583,000 | 34,076,000 | 33,980,000 | 20,876,000 | 19,411,000 | 22,780,000 | 22,661,000 | 9,255,000 | ||
yoy | 41.56% | 22.29% | 19.49% | 9.66% | -14.34% | 34.60% | 39.56% | 44.88% | 35.90% | 12.29% | 10.38% | -13.27% | -8.46% | -63.83% | -46.20% | -17.66% | -34.41% | 47.08% | 131.37% | 86.46% | 68.38% | 142.39% | 47.36% | 7.77% | 30.14% | 11.23% | -17.47% | 44.11% | 19.03% | -28.62% | 11.81% | 81.23% | 49.59% | 49.95% | 125.56% | ||||||||
qoq | -15.65% | 4.26% | 14.61% | 40.44% | -27.13% | 1.87% | 5.18% | 9.70% | 14.51% | 5.63% | 9.19% | 2.90% | -5.38% | 3.82% | -14.20% | 8.61% | -62.61% | 54.41% | 31.32% | -13.49% | -16.16% | 142.91% | 5.84% | -21.88% | 20.70% | 47.67% | -22.60% | -5.67% | 3.16% | 9.57% | 35.16% | -22.09% | -38.13% | 0.28% | 62.77% | 7.55% | -14.79% | 0.53% | 144.85% | ||||
other comprehensive income, net of tax: | |||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustments | 8,452,750 | -444,000 | -14,064,000 | 48,319,000 | 23,076,000 | -48,148,000 | 31,361,000 | -2,962,000 | -12,459,000 | 25,574,000 | -19,883,000 | 2,974,000 | 7,192,000 | 24,204,000 | -28,554,000 | -22,309,000 | -16,935,000 | -1,824,000 | -6,037,000 | 1,625,000 | 525,000 | 14,037,000 | 5,443,000 | 2,927,000 | -13,791,000 | 14,388,000 | -9,440,000 | -3,971,000 | 2,700,000 | -2,760,000 | -3,695,000 | -12,583,000 | -680,000 | 880,000 | 2,692,000 | 5,061,000 | 5,069,000 | -6,189,000 | -2,318,000 | -3,866,000 | -3,991,000 | 2,003,000 | -1,694,000 |
comprehensive income | 89,918,250 | 116,104,000 | 97,717,000 | 106,846,000 | 87,585,000 | 99,891,000 | 132,552,000 | 54,233,000 | 49,027,000 | 45,223,000 | 63,282,000 | 23,670,000 | 38,805,000 | 48,048,000 | 41,197,000 | 36,424,000 | 17,099,000 | 35,706,250 | 62,463,000 | ||||||||||||||||||||||||
weighted-average shares of common stock outstanding: | |||||||||||||||||||||||||||||||||||||||||||
basic | 66,547,768,000 | 66,633,965,000 | 66,963,260,000 | 66,244,178,000 | 65,724,473,000 | 65,831,122,000 | 65,822,690,000 | 65,031,216,000 | 64,337,975,000 | 64,411,668,000 | 64,551,353,000 | 63,806,156,000 | 63,358,408,000 | 63,381,024,000 | 63,422,701,000 | 63,277,596,000 | 64,970,287,000 | 64,914,373,000 | 65,156,968,000 | 65,713,370,000 | 65,785,042,000 | 66,547,587,000 | 66,787,832,000 | 63,684,431,000 | 62,152,870,000 | 62,014,564,000 | 62,477,085,000 | 61,670,617,000 | 62,213,414,000 | 61,972,027,000 | 62,258,919,000 | 62,985,084,000 | 62,494,275,000 | 62,552,777,000 | 62,117,998,000 | 62,343,589,000 | 61,100,497,000 | 61,104,822,000 | 61,134,501,000 | 60,565,671,000 | 59,044,981,000 | 59,410,797,000 | 58,989,994,000 |
fully diluted | -256,536,000 | 68,426,644,000 | 68,591,031,000 | 68,887,970,000 | 100,022,000 | 68,760,959,000 | 68,422,600,000 | 68,501,059,000 | 263,088,000 | 67,886,301,000 | 67,867,381,000 | 68,000,392,000 | -1,867,325,000 | 69,725,692,000 | 69,800,028,000 | 68,828,246,000 | -261,141,000 | 68,279,939,000 | 68,566,127,000 | 68,718,629,000 | 74,745,000 | 69,356,347,000 | 69,615,060,000 | 66,798,560,000 | -44,540,000 | 65,608,026,000 | 66,086,210,000 | 65,621,103,000 | -139,528,000 | 65,758,679,000 | 66,045,921,000 | 66,154,212,000 | 16,616,844,500 | 66,122,939,000 | 66,907,890,000 | 66,370,249,000 | 16,654,803,500 | 66,692,326,000 | 66,816,689,000 | 66,345,599,000 | 15,716,108,750 | 65,405,521,000 | 62,696,730,000 |
earnings per share | |||||||||||||||||||||||||||||||||||||||||||
basic | 1.51 | 1.75 | 1.67 | 1.47 | 1.84 | 1.45 | 1.42 | 1.37 | 1.26 | 1.1 | 1.04 | 0.96 | 0.94 | 0.99 | 0.96 | 1.12 | 1.03 | 2.68 | 1.73 | 1.31 | 1.5 | 1.78 | 0.73 | 0.72 | 0.95 | 0.79 | 0.53 | 0.69 | |||||||||||||||
other income | -8,250,000 | -4,685,250 | -9,016,000 | -5,419,000 | -4,306,000 | -101,000 | 1,506,000 | ||||||||||||||||||||||||||||||||||||
comprehensive income attributable to houlihan lokey, inc. | 145,852,000 | 144,996,000 | 47,154,000 | 124,910,000 | 85,978,000 | 68,618,000 | 96,377,000 | 47,148,000 | 64,364,000 | 66,852,000 | 87,255,000 | 32,176,000 | 48,473,000 | 91,585,500 | 171,911,000 | 36,049,000 | 44,305,000 | 39,145,000 | 27,791,000 | 18,558,000 | 15,545,000 | 18,789,000 | 24,664,000 | 7,561,000 | |||||||||||||||||||
attributable to houlihan lokey, inc. common stockholders: | |||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest | -573,000 | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to houlihan lokey, inc. | 59,660,000 | 63,051,000 | 65,173,000 | 173,735,000 | 33,357,000 | 39,244,000 | 34,076,000 | 33,980,000 | 20,876,000 | 19,411,000 | 22,780,000 | 22,661,000 | 9,255,000 | ||||||||||||||||||||||||||||||
other expenses | -1,508,000 | -672,000 | -1,007,000 | -1,606,000 | -584,500 | -632,000 | -200,000 | ||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||
basic | 0.74 | 0.71 | 0.64 | 0.47 | 0.61 | 0.98 | 0.54 | 0.63 | 0.55 | 0.56 | 0.34 | 0.32 | 0.38 | 0.38 | 0.16 | ||||||||||||||||||||||||||||
fee revenue | 244,753,000 | 258,937,000 | 242,183,000 | 217,491,000 | 257,100,000 | 247,680,000 | 186,537,000 | 180,774,000 | 183,596,000 | 205,523,000 | 158,380,000 | ||||||||||||||||||||||||||||||||
provision for bad debts | 378,250 | 534,000 | 365,000 | 614,000 | 1,564,000 | 1,000,000 | 705,000 | 739,000 | |||||||||||||||||||||||||||||||||||
other | -685,250 | -1,084,000 | -749,000 | -908,000 | |||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||
provision (recovery) for bad debts | 563,250 | 532,000 | -685,000 | ||||||||||||||||||||||||||||||||||||||||
interest income | 81,750 | -739,000 | |||||||||||||||||||||||||||||||||||||||||
income from investments in unconsolidated entities | -108,250 | -355,000 | -481,000 | ||||||||||||||||||||||||||||||||||||||||
interest income and expense | 148,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets: | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,189,454,000 | 1,056,482,000 | 923,576,000 | 793,823,000 | 971,007,000 | 799,340,000 | 691,410,000 | 449,697,000 | 721,235,000 | 555,532,000 | 493,929,000 | 456,116,000 | 714,439,000 | 549,422,000 | 503,806,000 | 488,949,000 | 833,697,000 | 1,058,603,000 | 923,009,000 | 782,194,000 | 846,851,000 | 633,659,000 | 421,967,000 | 422,164,000 | 380,373,000 | 276,735,000 | 220,248,000 | 211,731,000 | 285,746,000 | 256,401,000 | 227,599,000 | 144,244,000 | 206,723,000 | 197,178,000 | 245,356,000 | 183,221,000 | 300,314,000 | 253,605,000 | 156,067,000 | 105,972,000 | 166,169,000 | 131,927,000 | 97,777,000 |
investment securities | 170,271,000 | 127,600,000 | 184,642,000 | 72,878,000 | 195,624,000 | 103,538,000 | 56,829,000 | 35,622,000 | 38,005,000 | 35,367,000 | 31,214,000 | 33,860,000 | 37,309,000 | 36,775,000 | 35,742,000 | 35,587,000 | 109,143,000 | 39,829,000 | 40,425,000 | 47,856,000 | 208,618,000 | 234,576,000 | 178,285,000 | 123,488,000 | 135,389,000 | 91,195,000 | 84,822,000 | 33,040,000 | 125,258,000 | 40,960,000 | 26,565,000 | 15,657,000 | 209,319,000 | 132,835,000 | 60,558,000 | 19,075,000 | |||||||
accounts receivable | 228,307,000 | 210,876,000 | 251,156,000 | 218,177,000 | 257,326,000 | 166,687,000 | 219,133,000 | 192,587,000 | 199,630,000 | 152,755,000 | 152,243,000 | 137,551,000 | 182,029,000 | 138,028,000 | 135,191,000 | 132,039,000 | 144,029,000 | 195,912,000 | 127,274,000 | 90,795,000 | 108,409,000 | 78,969,000 | 73,916,000 | 51,565,000 | 80,912,000 | 62,412,000 | 64,814,000 | 67,918,000 | 70,830,000 | 65,365,000 | 66,010,000 | 84,800,000 | 77,259,000 | 33,543,000 | 39,355,000 | 62,480,000 | 60,718,000 | 33,230,000 | 45,748,000 | 53,081,000 | 58,100,000 | 43,057,000 | 55,115,000 |
unbilled work in progress, net of allowance for credit losses of 8,430 and 6,764, respectively | 271,243,000 | ||||||||||||||||||||||||||||||||||||||||||
property and equipment | 142,876,000 | 141,433,000 | 145,193,000 | 150,619,000 | 149,350,000 | 140,105,000 | 148,729,000 | 143,368,000 | 136,701,000 | 130,696,000 | 119,394,000 | 101,151,000 | 88,345,000 | 75,624,000 | 62,206,000 | 52,955,000 | 52,176,000 | 51,750,000 | 43,295,000 | 45,073,000 | 46,370,000 | 46,167,000 | 43,642,000 | 42,876,000 | 42,372,000 | 41,556,000 | 40,938,000 | 36,450,000 | 31,034,000 | 30,865,000 | 31,699,000 | 31,871,000 | 32,146,000 | 32,171,000 | 33,083,000 | 32,107,000 | 30,416,000 | 30,329,000 | 27,715,000 | ||||
operating lease right-of-use assets | 407,454,000 | 415,132,000 | 352,622,000 | 364,207,000 | 362,669,000 | 355,937,000 | 359,739,000 | 362,222,000 | 344,024,000 | 356,595,000 | 363,719,000 | 379,336,000 | 333,877,000 | 255,725,000 | 168,291,000 | 165,803,000 | 171,942,000 | 161,997,000 | 143,341,000 | 146,734,000 | 152,031,000 | 145,367,000 | |||||||||||||||||||||
goodwill | 1,395,857,000 | 1,292,804,000 | 1,292,121,000 | 1,295,128,000 | 1,284,589,000 | 1,280,304,000 | 1,177,757,000 | 1,175,370,000 | 1,127,497,000 | 1,128,610,000 | 1,086,438,000 | 1,090,597,000 | 1,087,784,000 | 1,060,666,000 | 1,051,294,000 | 1,062,408,000 | 1,070,442,000 | 1,082,934,000 | |||||||||||||||||||||||||
other intangible assets | 204,202,000 | 199,597,000 | 200,881,000 | 203,624,000 | 212,670,000 | 222,113,000 | 196,641,000 | 198,707,000 | 197,439,000 | 199,941,000 | 196,652,000 | 200,151,000 | 203,370,000 | 204,845,000 | 214,598,000 | 230,944,000 | 247,333,000 | 263,493,000 | |||||||||||||||||||||||||
other assets | 299,291,000 | 260,158,000 | 251,926,000 | 135,209,000 | 131,365,000 | 120,142,000 | 113,916,000 | 99,915,000 | 90,677,000 | 88,491,000 | 74,912,000 | 77,821,000 | 83,609,000 | 75,542,000 | 70,671,000 | 56,247,000 | 57,646,000 | 64,792,000 | 43,015,000 | 48,929,000 | 50,747,000 | 51,612,000 | 43,956,000 | 39,874,000 | 38,890,000 | 38,657,000 | 34,725,000 | 35,998,000 | 34,695,000 | 33,273,000 | 29,134,000 | 26,616,000 | 21,990,000 | 19,074,000 | 20,007,000 | 18,411,000 | 17,949,000 | 18,184,000 | 17,639,000 | 22,058,000 | 21,634,000 | 18,466,000 | 19,042,000 |
total assets | 4,308,955,000 | 3,936,755,000 | 3,793,365,000 | 3,517,803,000 | 3,819,708,000 | 3,475,762,000 | 3,212,751,000 | 2,942,916,000 | 3,170,759,000 | 2,958,908,000 | 2,781,553,000 | 2,706,821,000 | 2,968,814,000 | 2,671,642,000 | 2,510,199,000 | 2,435,864,000 | 2,886,810,000 | 3,045,762,000 | 2,356,829,000 | 2,149,079,000 | 2,426,067,000 | 2,119,799,000 | 1,835,543,000 | 1,698,683,000 | 1,677,003,000 | 1,538,630,000 | 1,447,900,000 | 1,392,900,000 | 1,423,058,000 | 1,260,170,000 | 1,220,406,000 | 1,147,277,000 | 1,418,841,000 | 1,197,618,000 | 1,168,681,000 | 1,080,476,000 | 1,385,707,000 | 1,093,454,000 | 1,008,000,000 | 986,469,000 | 1,070,884,000 | 1,026,175,000 | 981,003,000 |
liabilities, temporary equity and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||
liabilities: | |||||||||||||||||||||||||||||||||||||||||||
accrued salaries and bonuses | 1,076,593,000 | 881,133,000 | 822,763,000 | 640,460,000 | 936,619,000 | 719,301,000 | 641,370,000 | 491,048,000 | 726,031,000 | 575,088,000 | 552,673,000 | 473,464,000 | 765,877,000 | 638,646,000 | 685,568,000 | 573,472,000 | 953,604,000 | 986,043,000 | 577,698,000 | 390,894,000 | 648,399,000 | 436,438,000 | 288,767,000 | 222,393,000 | 420,376,000 | 322,156,000 | 297,396,000 | 232,532,000 | 404,717,000 | 291,073,000 | 268,548,000 | 189,688,000 | 377,901,000 | 281,080,000 | 276,690,000 | 199,644,000 | 336,465,000 | 233,104,000 | 180,700,000 | 135,810,000 | 254,058,000 | 196,736,000 | 185,445,000 |
accounts payable and accrued expenses | 135,944,000 | 107,659,000 | 108,861,000 | 105,597,000 | 137,228,000 | 123,129,000 | 104,661,000 | 110,114,000 | 114,171,000 | 100,319,000 | 95,125,000 | 91,100,000 | 113,421,000 | 119,974,000 | 98,182,000 | 98,644,000 | 126,190,000 | 123,395,000 | 60,273,000 | 70,259,000 | 67,468,000 | 55,035,000 | 42,006,000 | 37,233,000 | 53,883,000 | 45,391,000 | 40,911,000 | 41,414,000 | 55,048,000 | 45,159,000 | 41,183,000 | 41,247,000 | 40,772,000 | 36,717,000 | 39,735,000 | 39,391,000 | 41,655,000 | 39,608,000 | 31,611,000 | 29,541,000 | 34,400,000 | 35,924,000 | 40,152,000 |
operating lease liabilities | 492,108,000 | 497,131,000 | 432,899,000 | 440,380,000 | 438,185,000 | 433,032,000 | 431,222,000 | 435,200,000 | 415,412,000 | 420,107,000 | 419,421,000 | 429,085,000 | 374,869,000 | 283,728,000 | 188,937,000 | 188,039,000 | 197,091,000 | 187,264,000 | 164,209,000 | 168,622,000 | 174,516,000 | 168,567,000 | 170,696,000 | 172,871,000 | 154,218,000 | 150,157,000 | 151,669,000 | 147,426,000 | |||||||||||||||
other liabilities | 151,379,000 | 157,065,000 | 181,950,000 | 93,057,000 | 69,404,000 | 66,047,000 | 32,880,000 | 32,831,000 | 37,751,000 | 49,808,000 | 30,539,000 | 58,392,000 | 60,111,000 | 47,135,000 | 50,449,000 | 52,714,000 | 74,873,000 | 133,010,000 | 64,693,000 | 45,313,000 | 55,046,000 | 47,592,000 | 45,063,000 | 20,961,000 | 32,024,000 | 35,949,000 | 24,756,000 | 22,118,000 | 22,532,000 | 22,895,000 | 21,793,000 | 20,725,000 | 6,227,000 | 9,293,000 | 9,172,000 | 8,971,000 | 12,348,000 | 7,879,000 | 8,272,000 | 8,324,000 | 9,416,000 | 9,095,000 | 9,655,000 |
total liabilities | 1,856,024,000 | 1,642,988,000 | 1,546,473,000 | 1,339,987,000 | 1,644,831,000 | 1,395,221,000 | 1,255,664,000 | 1,113,438,000 | 1,334,009,000 | 1,189,605,000 | 1,135,477,000 | 1,091,768,000 | 1,355,517,000 | 1,130,985,000 | 1,063,531,000 | 1,018,301,000 | 1,443,105,000 | 1,516,346,000 | 919,092,000 | 764,481,000 | 1,042,506,000 | 765,533,000 | 584,931,000 | 489,043,000 | 692,621,000 | 591,937,000 | 556,036,000 | 499,581,000 | 531,729,000 | 409,503,000 | 392,100,000 | 327,922,000 | 566,028,000 | 369,007,000 | 378,516,000 | 315,541,000 | 655,252,000 | 371,119,000 | 311,768,000 | 307,168,000 | 417,329,000 | 389,213,000 | 366,270,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interest | 110,554,000 | 4,714,000 | 4,467,000 | 3,913,000 | 3,838,000 | 3,368,000 | 1,856,000 | 2,630,000 | 2,395,000 | 2,041,000 | 1,573,000 | ||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||
class a common stock | 54,000 | 54,000 | 55,000 | 54,000 | 54,000 | 54,000 | 53,000 | 53,000 | 52,000 | 52,000 | 52,000 | 51,000 | 51,000 | 50,000 | 50,000 | 50,000 | 50,000 | 51,000 | 51,000 | 51,000 | 51,000 | 52,000 | 52,000 | 51,000 | 46,000 | 44,000 | 42,000 | 41,000 | 38,000 | 35,000 | 35,000 | 34,000 | 31,000 | 27,000 | 25,000 | 22,000 | 12,000 | 12,000 | 12,000 | 12,000 | |||
class b common stock | 15,000 | 15,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 17,000 | 17,000 | 17,000 | 18,000 | 18,000 | 18,000 | 19,000 | 19,000 | 18,000 | 17,000 | 17,000 | 18,000 | 17,000 | 17,000 | 18,000 | 19,000 | 19,000 | 22,000 | 24,000 | 25,000 | 27,000 | 31,000 | 31,000 | 33,000 | 37,000 | 39,000 | 42,000 | 51,000 | 55,000 | 53,000 | 53,000 | 53,000 | |||
additional paid-in capital | 746,118,000 | 734,490,000 | 759,693,000 | 743,715,000 | 843,350,000 | 851,854,000 | 735,277,000 | 691,651,000 | 739,870,000 | 701,996,000 | 638,404,000 | 616,315,000 | 642,970,000 | 602,349,000 | 559,605,000 | 527,666,000 | 564,761,000 | 668,765,000 | 720,579,000 | 745,705,000 | 803,573,000 | 851,444,000 | 880,370,000 | 848,756,000 | 649,954,000 | 636,123,000 | 635,362,000 | 631,189,000 | 645,090,000 | 635,005,000 | 636,150,000 | 644,125,000 | 753,077,000 | 655,108,000 | 665,551,000 | 664,304,000 | 854,750,000 | 678,148,000 | 668,424,000 | 658,684,000 | 637,332,000 | 626,702,000 | 619,493,000 |
retained earnings | 1,645,100,000 | 1,588,678,000 | 1,516,154,000 | 1,448,993,000 | 1,394,738,000 | 1,314,974,000 | 1,259,950,000 | 1,207,328,000 | 1,163,419,000 | 1,121,387,000 | 1,087,326,000 | 1,058,509,000 | 1,033,072,000 | 1,008,246,000 | 981,204,000 | 955,484,000 | 922,223,000 | 886,995,000 | 741,678,000 | 657,375,000 | 600,096,000 | 523,454,000 | 427,621,000 | 400,995,000 | 377,471,000 | 339,821,000 | 311,360,000 | 298,831,000 | 276,468,000 | 248,590,000 | 222,324,000 | 201,702,000 | 207,124,000 | 181,999,000 | 134,244,000 | 113,507,000 | 87,407,000 | 67,861,000 | 46,804,000 | 36,520,000 | 28,623,000 | 19,021,000 | 6,470,000 |
accumulated other comprehensive loss | -48,910,000 | -29,470,000 | -29,026,000 | -14,962,000 | -63,281,000 | -86,357,000 | -38,209,000 | -69,570,000 | -66,608,000 | -54,149,000 | -79,723,000 | -59,840,000 | -62,814,000 | -70,006,000 | -94,210,000 | -65,656,000 | -43,347,000 | -26,412,000 | -30,294,000 | -32,994,000 | -30,234,000 | -26,539,000 | -13,956,000 | -13,276,000 | -14,164,000 | -16,856,000 | -21,917,000 | -26,986,000 | -20,797,000 | -18,479,000 | -14,613,000 | -10,622,000 | -12,625,000 | ||||||||||
total stockholders' equity | 2,342,377,000 | 2,293,767,000 | 2,246,892,000 | 2,177,816,000 | 2,174,877,000 | 2,080,541,000 | 1,957,087,000 | 1,829,478,000 | 1,836,750,000 | 1,769,303,000 | 1,646,076,000 | 1,615,053,000 | 1,613,297,000 | 1,540,657,000 | 1,446,668,000 | 1,417,563,000 | 1,443,705,000 | 1,529,416,000 | 1,437,737,000 | 1,384,598,000 | 1,383,561,000 | 1,354,266,000 | 1,250,612,000 | 1,209,640,000 | 984,382,000 | 946,693,000 | 891,864,000 | 893,319,000 | 891,329,000 | 850,667,000 | 828,306,000 | 819,355,000 | 852,813,000 | 823,897,000 | 785,698,000 | 761,022,000 | 726,617,000 | 718,967,000 | 694,376,000 | 676,671,000 | 651,160,000 | 634,921,000 | 613,160,000 |
total liabilities, temporary equity and stockholders' equity | 4,308,955,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 11,544 and 6,764, respectively | 232,673,000 | ||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 3,936,755,000 | 3,793,365,000 | 3,517,803,000 | 3,819,708,000 | 3,475,762,000 | 3,212,751,000 | 2,942,916,000 | 3,170,759,000 | 2,958,908,000 | 2,781,553,000 | 2,706,821,000 | 2,968,814,000 | 2,671,642,000 | 2,510,199,000 | 2,435,864,000 | 2,886,810,000 | 3,045,762,000 | 2,356,829,000 | 2,149,079,000 | 2,426,067,000 | 2,119,799,000 | 1,835,543,000 | 1,698,683,000 | 1,677,003,000 | 1,538,630,000 | 1,447,900,000 | 1,392,900,000 | 1,423,058,000 | 1,260,170,000 | 1,220,406,000 | 1,147,277,000 | 1,418,841,000 | 1,197,618,000 | 1,168,681,000 | 1,080,476,000 | 1,385,707,000 | 1,093,454,000 | 1,008,000,000 | 986,469,000 | 1,070,884,000 | 1,026,175,000 | 981,003,000 | |
unbilled work in progress, net of allowance for credit losses of 9,488 and 6,764, respectively | 191,248,000 | ||||||||||||||||||||||||||||||||||||||||||
assets | |||||||||||||||||||||||||||||||||||||||||||
restricted cash | 4,573,000 | 4,572,000 | 1,452,000 | 1,452,000 | 619,000 | 619,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 373,000 | 372,000 | 371,000 | 369,000 | 368,000 | 366,000 | 366,000 | 93,500,000 | 192,372,000 | ||||||||||||
unbilled work in progress, net of allowance for credit losses of 8,931 and 6,764, respectively | 180,818,000 | ||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 2,458,000 | 21,832,000 | 48,179,000 | 32,856,000 | 32,898,000 | 22,549,000 | 15,964,000 | 17,693,000 | 9,864,000 | 16,573,000 | 12,165,000 | 4,282,000 | 3,380,000 | 12,492,000 | 5,611,000 | 5,098,000 | 6,880,000 | 7,204,000 | |||||||||||||||||||||||||
deferred income taxes | 96,289,000 | 92,776,000 | 83,428,000 | 87,020,000 | 80,607,000 | 90,064,000 | 103,472,000 | 106,343,000 | 108,990,000 | 104,941,000 | 112,726,000 | 112,092,000 | 101,955,000 | 95,278,000 | 39,575,000 | 36,401,000 | 33,327,000 | 28,332,000 | 9,564,000 | 5,147,000 | 5,017,000 | 6,507,000 | 7,610,000 | 6,539,000 | 6,057,000 | 5,204,000 | 9,343,000 | 10,148,000 | 16,112,000 | 22,180,000 | 25,918,000 | 31,616,000 | 33,867,000 | 31,196,000 | 32,461,000 | 32,352,000 | 35,288,000 | 37,288,000 | 39,929,000 | 39,738,000 | |||
deferred income | 51,496,000 | 48,215,000 | 40,500,000 | 37,956,000 | 36,647,000 | 33,139,000 | 41,014,000 | 37,370,000 | 39,442,000 | 40,695,000 | 40,576,000 | 35,482,000 | 35,803,000 | 28,753,000 | 27,319,000 | 26,923,000 | 29,845,000 | 27,868,000 | 37,008,000 | 29,660,000 | 28,570,000 | 26,780,000 | 27,896,000 | 29,709,000 | 29,219,000 | 27,812,000 | 28,522,000 | 30,946,000 | 31,153,000 | 3,620,000 | 3,790,000 | 5,123,000 | 9,181,000 | 3,717,000 | 6,851,000 | 7,599,000 | 4,613,000 | 5,547,000 | 4,772,000 | 3,049,000 | |||
income taxes payable | 6,396,000 | 5,501,000 | 3,869,000 | 68,409,000 | 61,266,000 | 57,617,000 | 24,540,000 | 58,783,000 | 68,339,000 | 19,851,000 | 3,758,000 | 3,410,000 | 7,759,000 | 3,457,000 | 7,941,000 | 17,239,000 | 9,967,000 | 6,984,000 | 4,937,000 | 7,454,000 | 25,012,000 | 26,227,000 | |||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 6,764 and 6,132, respectively | 157,760,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 13,172 and 6,132, respectively | 202,716,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 4,993 and 6,132, respectively | 138,293,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 6,049 and 6,132, respectively | 156,023,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 6,132 and 5,622, respectively | 192,012,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 9,941 and 5,622, respectively | 174,178,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 6,461 and 5,622, respectively | 133,787,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 5,577 and 5,622, respectively | 104,911,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 5,622 and 4,320, respectively | 115,045,000 | ||||||||||||||||||||||||||||||||||||||||||
loans payable to former shareholders | 307,000 | 506,000 | 537,000 | 539,000 | 539,000 | 711,000 | 744,000 | 818,000 | 1,007,000 | 1,206,000 | 1,303,000 | 1,393,000 | 1,602,000 | 1,810,000 | 1,958,000 | 2,047,000 | 2,342,000 | 2,642,000 | 2,896,000 | 3,036,000 | 3,422,000 | 4,003,000 | 5,376,000 | 5,482,000 | 5,917,000 | 6,234,000 | 16,151,000 | 16,738,000 | 17,512,000 | 17,004,000 | |||||||||||||
unbilled work in progress, net of allowance for credit losses of 9,761 and 4,320, respectively | 152,052,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 6,974 and 4,320, respectively | 155,935,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 5,132 and 4,320, respectively | 108,604,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 4,320 and 3,520, respectively | 104,751,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 2,914 and 3,520, respectively | 86,504,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 4,573 and 3,520, respectively | 115,732,000 | ||||||||||||||||||||||||||||||||||||||||||
goodwill and other intangibles | 883,964,000 | 866,043,000 | 866,221,000 | 866,438,000 | 861,658,000 | 812,355,000 | 812,844,000 | 822,732,000 | 797,564,000 | 803,841,000 | 794,604,000 | 795,251,000 | 799,322,000 | 802,071,000 | 723,310,000 | 721,689,000 | 721,534,000 | 717,619,000 | 715,343,000 | 708,152,000 | 712,148,000 | 713,516,000 | 717,368,000 | 715,307,000 | 688,935,000 | ||||||||||||||||||
accumulated other comprehensive | -24,588,000 | -18,551,000 | -20,176,000 | -20,701,000 | -34,738,000 | -40,181,000 | -43,108,000 | -29,317,000 | -43,705,000 | -34,265,000 | |||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 3,549 and 3,520, respectively | 87,755,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in progress, net of allowance for credit losses of 3,520 and 1,302, respectively | 118,115,000 | ||||||||||||||||||||||||||||||||||||||||||
loan payable to non-affiliate | 3,517,000 | 3,362,000 | 3,283,000 | 3,342,000 | 6,458,000 | 15,447,000 | 6,610,000 | 6,712,000 | 8,899,000 | 8,862,000 | 8,825,000 | 8,787,000 | 12,177,000 | 12,080,000 | 14,882,000 | 15,233,000 | |||||||||||||||||||||||||||
unbilled work in process, net of allowance for credit losses of 1,853 and 1,302, respectively | 53,074,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in process, net of allowance for credit losses of 1,758 and 1,302, respectively | 40,572,000 | ||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use asset | 149,454,000 | 152,428,000 | 135,240,000 | 129,403,000 | 131,776,000 | ||||||||||||||||||||||||||||||||||||||
treasury stock | -22,711,000 | -11,219,000 | -2,502,000 | -93,500,000 | -193,572,000 | ||||||||||||||||||||||||||||||||||||||
unbilled work in process, net of allowance for credit losses of 1,566 and 1,302, respectively | 36,378,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in process, net of allowance for doubtful accounts of 1,302 and 1,341, respectively | 39,821,000 | ||||||||||||||||||||||||||||||||||||||||||
receivable from affiliates | 8,631,000 | 7,027,000 | 7,870,000 | 8,762,000 | 8,732,000 | 7,108,000 | 10,913,000 | 7,929,000 | 7,500,000 | 27,408,000 | 26,318,000 | 55,936,000 | |||||||||||||||||||||||||||||||
unbilled work in process, net of allowance for doubtful accounts of 716 and 1,341, respectively | 67,957,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in process, net of allowance for doubtful accounts of 1,413 and 1,341, respectively | 62,722,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in process, net of allowance for doubtful accounts of 1,818 and 1,341, respectively | 71,997,000 | ||||||||||||||||||||||||||||||||||||||||||
operating right-of-use assets | 131,554,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled work in process, net of allowance for doubtful accounts of 1,341 and 2,547 as of march 31, 2019, and march 31, 2018, respectively | 71,891,000 | ||||||||||||||||||||||||||||||||||||||||||
forward purchase liability | 93,500,000 | 192,372,000 | |||||||||||||||||||||||||||||||||||||||||
unbilled work in process | 30,660,000 | 31,841,000 | 32,890,000 | 45,862,000 | 41,528,000 | 34,518,000 | 35,651,000 | 57,682,000 | 41,756,000 | 35,656,000 | 49,529,000 | 51,300,000 | 68,336,000 | 45,082,000 | |||||||||||||||||||||||||||||
loan payable to affiliate | 15,000,000 | 22,500,000 | 30,000,000 | 37,500,000 | 45,000,000 | 45,000,000 | 45,000,000 | ||||||||||||||||||||||||||||||||||||
stock subscription receivable | -124,000 | -123,000 | -122,000 | -121,000 | -247,000 | -245,000 | -243,000 | ||||||||||||||||||||||||||||||||||||
receivables from affiliates | 8,659,000 | 11,912,000 | 8,198,000 | ||||||||||||||||||||||||||||||||||||||||
loan payable to non-affiliates | 12,127,000 | 15,345,000 | 15,000,000 | 39,941,000 | |||||||||||||||||||||||||||||||||||||||
class a common stock, 0.001 par value per share... | 23,000 | 13,000 | 12,000 | ||||||||||||||||||||||||||||||||||||||||
class b common stock, 0.001 par value per share... | 44,000 | 54,000 | 55,000 | ||||||||||||||||||||||||||||||||||||||||
property and equipment—at cost, net of accumulated depreciation of 33,366 and 32,470 at june 30 and march 31, 2016, respectively | 27,933,000 | ||||||||||||||||||||||||||||||||||||||||||
investments in unconsolidated entities | 4,487,000 | 2,265,000 | |||||||||||||||||||||||||||||||||||||||||
property and equipment – at cost, net of accumulated depreciation | 21,701,000 | ||||||||||||||||||||||||||||||||||||||||||
common stock | |||||||||||||||||||||||||||||||||||||||||||
total equity attributable to houlihan lokey, inc. | 651,160,000 | 634,921,000 | 613,160,000 | ||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||
property and equipment—at cost, net of accumulated depreciation of 31,297 and 28,355 at december 31 and march 31, 2015, respectively | 18,277,000 | ||||||||||||||||||||||||||||||||||||||||||
property and equipment—at cost, net of accumulated depreciation of 30,215 and 28,355 at september 30 and march 31, 2015, respectively | 16,851,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2015-12-31 | 2015-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
net income | 98,312,000 | 116,548,000 | 111,781,000 | 97,533,000 | 121,920,000 | 95,302,000 | 93,549,000 | 88,940,000 | 81,077,000 | 70,803,000 | 67,031,000 | 61,390,000 | 59,660,000 | 63,051,000 | 60,730,000 | 70,782,000 | 65,173,000 | 174,308,000 | 112,883,000 | 85,960,000 | 99,366,000 | 118,515,000 | 48,790,000 | 46,100,000 | 59,014,000 | 48,894,000 | 33,109,000 | 42,776,000 | 45,348,000 | 43,955,000 | 40,121,000 | 29,682,000 | 38,099,000 | 61,583,000 | 33,357,000 | 39,244,000 | 34,076,000 | 33,980,000 | 20,876,000 | 19,411,000 | 46,987,000 | 24,326,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
deferred taxes | ||||||||||||||||||||||||||||||||||||||||||
provision for bad debts | -3,973,000 | 6,013,000 | 3,592,000 | 2,027,000 | 652,000 | 3,374,000 | 2,798,000 | 2,436,000 | -2,089,000 | 5,295,000 | 1,982,000 | 2,076,000 | -5,247,000 | 5,573,000 | 4,757,000 | 1,346,000 | -908,000 | -933,000 | 5,189,000 | 370,000 | 2,461,000 | -107,000 | -21,000 | 724,000 | 370,000 | 229,000 | 384,000 | 470,000 | 534,000 | 365,000 | 614,000 | 1,564,000 | 1,000,000 | 705,000 | 739,000 | |||||||
non-cash lease expense | 13,030,000 | 11,196,000 | 6,732,000 | 8,368,000 | 9,877,000 | 12,204,000 | 5,842,000 | 9,380,000 | 6,380,000 | 9,837,000 | 8,996,000 | 7,695,000 | 8,621,000 | 3,434,000 | 7,027,000 | 7,527,000 | 7,329,000 | 13,228,000 | 5,106,000 | 5,845,000 | 5,733,000 | 5,518,000 | 5,931,000 | 5,574,000 | 13,185,000 | 4,893,000 | 470,000 | 6,106,000 | ||||||||||||||
depreciation and amortization | 8,044,000 | 8,297,000 | 10,303,000 | 15,990,000 | 15,409,000 | 9,561,000 | 7,444,000 | 8,856,000 | 8,261,000 | 6,657,000 | 7,086,000 | 6,532,000 | 6,347,000 | 13,256,000 | 19,475,000 | 19,143,000 | 19,948,000 | 20,074,000 | 4,344,000 | 4,171,000 | 3,937,000 | 3,949,000 | 3,670,000 | 3,672,000 | 5,011,000 | 4,336,000 | 3,981,000 | 3,963,000 | 3,666,000 | 3,635,000 | 3,706,000 | 3,468,000 | 1,785,000 | 1,971,000 | 2,175,000 | 1,974,000 | 1,955,000 | 2,845,000 | 1,814,000 | 2,239,000 | 5,066,000 | 3,145,000 |
revaluation of acquisition contingent consideration | 0 | 0 | 0 | 17,895,000 | ||||||||||||||||||||||||||||||||||||||
compensation expense – equity and liability classified share awards | 51,529,000 | 60,923,000 | 46,632,000 | 42,220,000 | 45,586,000 | 45,325,000 | 33,071,000 | 43,974,000 | 42,740,000 | 39,409,000 | 40,760,000 | 41,399,000 | 40,607,000 | 19,152,000 | 18,956,000 | 34,290,000 | 12,642,000 | 16,941,000 | 17,196,000 | |||||||||||||||||||||||
other | 1,476,000 | -2,613,000 | ||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -7,290,000 | 36,323,000 | -36,015,000 | 39,615,000 | -102,763,000 | 62,171,000 | -30,658,000 | 15,552,000 | -50,159,000 | -238,000 | -15,789,000 | 42,358,000 | -37,508,000 | -5,622,000 | -5,257,000 | 10,645,000 | 52,791,000 | -14,275,000 | -41,632,000 | 17,244,000 | -31,901,000 | -6,699,000 | -21,171,000 | 26,806,000 | -23,202,000 | 3,196,000 | 3,212,000 | 3,407,000 | -6,213,000 | 274,000 | 15,799,000 | 11,751,000 | -44,188,000 | 5,279,000 | 23,083,000 | -2,376,000 | -27,954,000 | 11,519,000 | 6,628,000 | 4,280,000 | 13,861,000 | 652,000 |
unbilled work in progress | -35,455,000 | -43,481,000 | -10,988,000 | -25,224,000 | 51,513,000 | -73,529,000 | 19,713,000 | 36,073,000 | -14,026,000 | -43,869,000 | -29,760,000 | 10,178,000 | 41,146,000 | 1,095,000 | -49,983,000 | -3,854,000 | -18,247,000 | 33,900,000 | -27,977,000 | 30,360,000 | ||||||||||||||||||||||
other assets | 2,806,000 | 141,000 | -18,977,000 | -3,846,000 | -11,221,000 | -230,000 | -14,119,000 | -7,624,000 | -2,113,000 | -13,340,000 | 2,912,000 | 5,785,000 | -8,062,000 | -4,871,000 | -14,423,000 | 1,398,000 | 7,144,000 | 19,000 | 5,917,000 | 1,815,000 | 865,000 | -7,656,000 | -3,711,000 | -1,077,000 | -363,000 | -3,616,000 | 1,273,000 | -1,809,000 | -1,422,000 | -4,140,000 | -2,518,000 | -4,626,000 | -2,914,000 | 934,000 | 739,000 | -462,000 | 295,000 | -544,000 | 4,418,000 | -424,000 | 328,000 | -1,294,000 |
accrued salaries and bonuses | 181,883,000 | 58,069,000 | 182,126,000 | -293,861,000 | 216,923,000 | 77,544,000 | 149,928,000 | -234,141,000 | 149,545,000 | 19,415,000 | 78,069,000 | -289,298,000 | 123,354,000 | -48,164,000 | 110,893,000 | -375,617,000 | -34,344,000 | 254,607,000 | 185,308,000 | -254,850,000 | 210,445,000 | 145,806,000 | 64,576,000 | -192,281,000 | 96,369,000 | 22,922,000 | 63,063,000 | -171,003,000 | 112,074,000 | 20,893,000 | 77,309,000 | -191,408,000 | 95,248,000 | 3,161,000 | 72,720,000 | -136,573,000 | 79,078,000 | 46,666,000 | 44,025,000 | -110,479,000 | -113,326,000 | -118,852,000 |
accounts payable and accrued expenses and other liabilities | 7,787,000 | -33,734,000 | ||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 293,033,000 | 217,682,000 | 325,046,000 | -131,630,000 | 358,384,000 | 265,514,000 | 289,222,000 | -64,511,000 | -133,568,000 | 238,148,000 | 91,042,000 | 85,103,000 | -278,020,000 | 64,469,000 | 552,017,000 | 210,211,000 | -90,093,000 | 272,653,000 | 308,514,000 | 113,910,000 | -115,240,000 | 176,911,000 | 97,615,000 | 122,352,000 | -109,209,000 | 132,211,000 | 76,206,000 | 134,831,000 | -118,974,000 | 109,933,000 | 72,995,000 | 128,674,000 | -60,955,000 | 77,454,000 | 113,218,000 | 106,368,000 | -67,776,000 | -34,509,000 | -59,045,000 | |||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||
purchases of investment securities | -83,274,000 | 103,151,000 | -130,087,000 | -153,089,000 | -135,825,000 | -91,155,000 | -22,010,000 | -1,486,000 | -7,858,000 | -3,385,000 | 0 | -35,000 | -4,734,000 | -3,233,000 | -9,063,000 | -2,200,000 | -73,475,000 | -3,366,000 | -5,125,000 | -19,596,000 | -97,359,000 | -115,646,000 | -79,273,000 | -99,277,000 | -102,503,000 | -16,064,000 | -75,015,000 | -157,097,000 | -98,023,000 | -22,433,000 | -20,095,000 | -6,418,000 | -72,277,000 | -41,483,000 | -19,075,000 | |||||||
sales or maturities of investment securities | 41,735,000 | -46,103,000 | 18,047,000 | 276,647,000 | 44,435,000 | 44,259,000 | 1,590,000 | 4,021,000 | 5,396,000 | 74,000 | 2,660,000 | 3,328,000 | 4,784,000 | 76,000 | 7,637,000 | 74,887,000 | 2,398,000 | 2,587,000 | 12,368,000 | 179,971,000 | 122,824,000 | 59,214,000 | 24,387,000 | 112,000,000 | 58,202,000 | 9,695,000 | 23,248,000 | 249,479,000 | 14,139,000 | |||||||||||||
acquisition of businesses, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -6,250,000 | 0 | -2,238,000 | -13,185,000 | -14,481,000 | -3,850,000 | -10,496,000 | -10,872,000 | -15,654,000 | -19,085,000 | -13,850,000 | -13,311,000 | -4,485,000 | -1,126,000 | -5,054,000 | -1,097,000 | -1,403,000 | -3,146,000 | -4,456,000 | -3,052,000 | -3,494,000 | -3,751,000 | -2,691,000 | -6,839,000 | -7,441,000 | -2,190,000 | -1,337,000 | -2,176,000 | -1,023,000 | -1,538,000 | -652,000 | -2,311,000 | -3,218,000 | -1,591,000 | -4,756,000 | -622,000 | -7,454,000 | -4,787,000 | -2,557,000 | |||
free cash flows | 286,783,000 | 217,682,000 | 322,808,000 | -144,815,000 | 343,903,000 | 261,664,000 | 278,726,000 | -75,383,000 | -149,222,000 | 219,063,000 | 77,192,000 | 71,792,000 | -282,505,000 | 63,343,000 | 546,963,000 | 209,114,000 | -91,496,000 | 269,507,000 | 304,058,000 | 110,858,000 | -118,734,000 | 173,160,000 | 94,924,000 | 115,513,000 | -116,650,000 | 130,021,000 | 74,869,000 | 132,655,000 | -119,997,000 | 108,395,000 | 72,343,000 | 126,363,000 | -64,173,000 | 75,863,000 | 108,462,000 | 105,746,000 | -75,230,000 | -39,296,000 | -61,602,000 | |||
net cash from investing activities | -49,603,000 | 56,409,000 | -114,278,000 | 109,648,000 | -106,349,000 | -87,398,000 | -30,879,000 | -40,432,000 | -14,688,000 | -22,744,000 | -20,613,000 | -12,361,000 | -39,462,000 | -17,007,000 | -14,737,000 | 68,202,000 | -127,562,000 | -311,166,000 | 5,842,000 | 158,972,000 | 22,319,000 | -60,888,000 | -70,408,000 | 9,229,000 | -48,052,000 | -19,967,000 | -58,606,000 | 93,481,000 | -87,678,000 | -14,874,000 | -12,191,000 | 121,202,000 | -79,673,000 | -71,228,000 | -44,391,000 | -23,292,000 | -8,031,000 | -5,025,000 | -1,051,000 | 12,454,000 | 182,762,000 | 163,270,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||
dividends paid | -39,157,000 | -40,628,000 | -41,776,000 | -52,476,000 | -38,517,000 | -37,026,000 | -38,404,000 | -51,270,000 | -35,554,000 | -35,510,000 | -35,419,000 | -41,971,000 | -32,341,000 | -34,231,000 | -33,322,000 | -40,490,000 | -27,447,000 | -27,855,000 | -28,299,000 | -31,205,000 | -21,704,000 | -21,889,000 | -22,166,000 | -26,247,000 | -19,551,000 | -18,894,000 | -19,323,000 | -22,887,000 | -16,644,000 | -16,710,000 | -16,731,000 | -16,843,000 | -12,597,000 | -14,590,000 | -12,407,000 | -12,487,000 | -19,413,000 | -10,389,000 | -10,419,000 | -15,072,000 | -105,388,000 | -96,475,000 |
share repurchases | -49,999,000 | -87,897,000 | -29,721,000 | -7,811,000 | -52,188,000 | -86,000 | 0 | -240,000 | 0 | 0 | 432,000 | -186,000 | -8,181,000 | -40,724,000 | -121,596,000 | -70,251,000 | -45,453,000 | -67,493,000 | -60,410,000 | |||||||||||||||||||||||
payments to settle employee tax obligations on share-based awards | -2,887,000 | -2,160,000 | -640,000 | -137,051,000 | -380,000 | -247,000 | -723,000 | -100,993,000 | -593,000 | -95,000 | -259,000 | -69,766,000 | 0 | -92,000 | -70,000 | -42,121,000 | -41,000 | 0 | 0 | -33,700,000 | 0 | -19,000 | -17,000 | -17,774,000 | -8,000 | -115,000 | -87,000 | -31,267,000 | 0 | 0 | -179,000 | -1,768,000 | -66,000 | -60,000 | ||||||||
earnouts paid | 0 | 0 | 0 | -9,706,000 | 0 | 0 | -407,000 | -4,194,000 | -1,174,000 | -904,000 | 0 | -4,194,000 | 0 | -1,723,000 | 0 | 0 | 0 | -1,923,000 | 0 | 0 | 0 | -964,000 | -1,417,000 | -1,417,000 | ||||||||||||||||||
other financing activities | 0 | 710,000 | 0 | 0 | 0 | 710,000 | 0 | 0 | 0 | 587,000 | 0 | 0 | 0 | 570,000 | 0 | -1,000 | 1,000 | 477,000 | 0 | 0 | 0 | 333,000 | 0 | 0 | 0 | -4,068,000 | 0 | 2,000 | 4,540,000 | 29,000 | -4,804,000 | 85,000 | -1,043,000 | |||||||||
net cash from financing activities | -92,784,000 | -131,395,000 | -72,137,000 | -196,628,000 | -91,085,000 | -37,359,000 | -39,127,000 | -161,499,000 | -36,147,000 | -35,605,000 | -67,683,000 | -111,150,000 | -32,623,000 | -38,902,000 | -45,266,000 | -123,671,000 | -149,084,000 | -102,474,000 | -73,784,000 | -133,718,000 | -84,004,000 | -42,609,000 | -45,492,000 | 145,282,000 | -20,875,000 | -25,563,000 | -48,955,000 | -56,746,000 | -17,246,000 | -33,508,000 | -36,980,000 | -148,404,000 | 75,283,000 | -50,186,000 | -22,952,000 | -227,456,000 | 166,732,000 | -6,869,000 | -53,138,000 | -3,801,000 | -106,273,000 | -94,798,000 |
effects of exchange rate changes on cash, cash equivalents, and restricted cash | -18,082,000 | -9,790,000 | -8,629,000 | 41,427,000 | -32,827,000 | 23,330,000 | -5,096,000 | 19,056,000 | -9,711,000 | -1,244,000 | 10,483,000 | -10,243,000 | -11,259,000 | -2,783,000 | -1,454,000 | 182,000 | 6,675,000 | 1,793,000 | 2,520,000 | 4,403,000 | -6,273,000 | -1,539,000 | 980,000 | -2,305,000 | -9,437,000 | 241,000 | 804,000 | 2,238,000 | ||||||||||||||
net increase in cash, cash equivalents, and restricted cash | 132,564,000 | 174,787,000 | 165,017,000 | 45,616,000 | -224,906,000 | 135,594,000 | 140,815,000 | -64,657,000 | 213,192,000 | 211,692,000 | -197,000 | 41,791,000 | ||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash – beginning of period | 0 | 0 | 0 | 975,579,000 | 0 | 0 | 721,854,000 | 0 | 0 | 714,812,000 | 0 | 0 | 834,070,000 | 0 | 0 | 847,224,000 | 0 | 0 | 380,746,000 | 0 | 0 | 286,115,000 | 0 | 0 | 0 | 300,223,000 | 0 | 0 | 0 | 492,686,000 | ||||||||||||
cash, cash equivalents, and restricted cash – end of period | 132,564,000 | 132,906,000 | 130,002,000 | 798,396,000 | 107,930,000 | 242,546,000 | 450,316,000 | 61,603,000 | 37,813,000 | 456,489,000 | 45,616,000 | 14,857,000 | 489,322,000 | 135,594,000 | 140,815,000 | 782,567,000 | 211,692,000 | -197,000 | 422,537,000 | 56,488,000 | 8,518,000 | 212,102,000 | 29,346,000 | 28,804,000 | 83,355,000 | 144,610,000 | 103,045,000 | -48,178,000 | 62,135,000 | 183,221,000 | ||||||||||||
supplemental disclosures of non-cash activities: | ||||||||||||||||||||||||||||||||||||||||||
promissory note issued as consideration for acquisition | 0 | |||||||||||||||||||||||||||||||||||||||||
shares issued as consideration for acquisition | 16,130,000 | 0 | 72,506,000 | 0 | 12,489,000 | 0 | ||||||||||||||||||||||||||||||||||||
cash paid during the period: | ||||||||||||||||||||||||||||||||||||||||||
taxes, net of refunds | 46,044,000 | 85,849,000 | 44,283,000 | 11,071,000 | 34,480,000 | 21,621,000 | 19,995,000 | 17,216,000 | 19,732,000 | 36,914,000 | 30,750,000 | 17,660,000 | 20,867,000 | 33,501,000 | 97,824,000 | 4,594,000 | 70,802,000 | 52,544,000 | 82,278,000 | 36,407,000 | 10,510,000 | 11,049,000 | ||||||||||||||||||||
acquisition of business, net of cash acquired | 0 | 0 | -725,000 | -36,652,000 | 37,000 | -32,095,000 | -3,000 | -55,359,000 | -305,333,000 | 0 | 0 | 0 | -10,907,000 | 0 | 8,710,000 | 0 | 0 | 0 | -71,407,000 | -26,000 | 150,000 | |||||||||||||||||||||
shares issued via vesting of liability classified awards | 0 | 0 | 3,049,000 | 0 | 0 | 0 | 5,953,000 | 0 | 62,000 | -62,000 | 5,176,000 | 0 | 0 | 0 | 5,955,000 | 0 | 0 | 0 | 4,270,000 | 0 | 0 | 0 | 7,511,000 | 102,000 | 0 | -4,000 | 6,457,000 | 0 | ||||||||||||||
cash acquired through acquisitions | 29,000 | 1,600,000 | 37,000 | 2,170,000 | -4,000 | 2,327,000 | 226,550,000 | 0 | 0 | 0 | 5,249,000 | 0 | 10,506,000 | 0 | 0 | 0 | 16,141,000 | |||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -2,238,000 | -13,185,000 | -14,481,000 | -3,850,000 | -10,496,000 | -10,872,000 | -12,223,000 | -15,580,000 | -23,273,000 | -15,654,000 | -19,085,000 | -13,850,000 | -13,311,000 | -4,485,000 | -1,126,000 | -5,054,000 | -1,097,000 | -1,403,000 | -3,146,000 | -4,456,000 | -3,052,000 | -3,494,000 | -3,751,000 | -2,691,000 | -6,839,000 | -7,441,000 | -2,190,000 | -1,337,000 | -2,176,000 | -1,023,000 | -1,538,000 | -652,000 | -2,311,000 | -3,218,000 | -1,591,000 | -4,756,000 | -622,000 | -7,454,000 | -4,787,000 | -2,557,000 | ||
net decrease in cash, cash equivalents, and restricted cash | 130,002,000 | -177,183,000 | 242,546,000 | -271,538,000 | 61,603,000 | 37,813,000 | -258,323,000 | -344,748,000 | ||||||||||||||||||||||||||||||||||
deferred income taxes | -1,281,000 | 1,333,000 | -4,290,000 | 8,989,000 | 6,294,000 | 2,102,000 | -4,735,000 | 3,103,000 | -7,037,000 | -7,051,000 | -5,273,000 | -3,046,000 | -5,022,000 | -7,575,000 | 1,972,000 | 3,606,000 | -2,712,000 | -9,098,000 | 2,527,000 | |||||||||||||||||||||||
unrealized gains on investment securities | -811,000 | 386,000 | 494,000 | 140,000 | 89,000 | -822,000 | 107,000 | -3,000 | -15,000 | -164,000 | -414,000 | |||||||||||||||||||||||||||||||
accounts payable and accrued expenses and other | -24,263,000 | 7,909,000 | 7,343,000 | -13,717,000 | -14,902,000 | 8,187,000 | 4,855,000 | -20,335,000 | -15,899,000 | 17,095,000 | 30,065,000 | -19,727,000 | -59,447,000 | -18,186,000 | 27,665,000 | -16,464,000 | -2,970,000 | 9,758,000 | 10,660,000 | 3,192,000 | -23,075,000 | 3,019,000 | 5,141,000 | -4,915,000 | ||||||||||||||||||
deferred income | 3,281,000 | 12,426,000 | -2,167,000 | 1,310,000 | 3,507,000 | -7,875,000 | 3,644,000 | -2,072,000 | -1,253,000 | 120,000 | 5,094,000 | -322,000 | 7,051,000 | 1,434,000 | 318,000 | -2,922,000 | 1,977,000 | -9,140,000 | 7,348,000 | 993,000 | 1,790,000 | -1,116,000 | -1,814,000 | 491,000 | 1,381,000 | 249,000 | -2,425,000 | -206,000 | -4,279,000 | -170,000 | -1,333,000 | -3,992,000 | 5,464,000 | -3,274,000 | -748,000 | 2,986,000 | -934,000 | 1,700,000 | -15,000 | |||
income taxes receivable | -9,273,000 | 26,835,000 | 20,012,000 | -6,882,000 | -12,594,000 | 2,047,000 | 2,232,000 | 3,008,000 | 1,635,000 | 5,266,000 | ||||||||||||||||||||||||||||||||
interest | 230,000 | 255,000 | 551,000 | 256,000 | 301,000 | 260,000 | 119,000 | 95,000 | 105,000 | 2,643,000 | 1,400,000 | 1,831,000 | 30,000 | 472,000 | 74,000 | 211,000 | 243,000 | 245,000 | 266,000 | 281,000 | 197,000 | 392,000 | 182,000 | 282,000 | 193,000 | 271,000 | 274,000 | 183,000 | 249,000 | 147,000 | 127,000 | 167,000 | 215,000 | 383,000 | 229,000 | 448,000 | 561,000 | 1,108,000 | 775,000 | |||
deferred income tax benefit | ||||||||||||||||||||||||||||||||||||||||||
unrealized losses on investment securities | -697,000 | 187,000 | -787,000 | -152,000 | -175,000 | -843,000 | -14,000 | 156,000 | -584,000 | 2,124,000 | 1,270,000 | 870,000 | 1,764,000 | 1,889,000 | ||||||||||||||||||||||||||||
contingent consideration valuation | -1,851,000 | 0 | 0 | 804,000 | -9,404,000 | -153,000 | -738,000 | 0 | 7,044,000 | 0 | 0 | 11,000 | -719,000 | |||||||||||||||||||||||||||||
compensation expense — equity and liability classified share awards | ||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -15,300,000 | 420,000 | -11,435,000 | -6,312,000 | 2,038,000 | -7,765,000 | -17,856,000 | -35,640,000 | -9,669,000 | 36,722,000 | -4,408,000 | -7,883,000 | 6,853,000 | -6,790,000 | -4,466,000 | -4,483,000 | -9,297,000 | 7,104,000 | 16,645,000 | 16,146,000 | ||||||||||||||||||||||
loans payable to former shareholders redeemed | -307,000 | -199,000 | -31,000 | -2,000 | 0 | -173,000 | -33,000 | -74,000 | -189,000 | -199,000 | -97,000 | -90,000 | -208,000 | -209,000 | -147,000 | -90,000 | -254,000 | -140,000 | -386,000 | -581,000 | -1,373,000 | -106,000 | -106,000 | -316,000 | -10,247,000 | -587,000 | -2,273,000 | |||||||||||||||
repayments of loans to non-affiliates | 0 | 0 | -1,701,000 | 705,000 | -2,389,000 | 60,000 | ||||||||||||||||||||||||||||||||||||
effects of exchange rate changes on cash and cash equivalents | 2,926,000 | -3,786,000 | -2,084,000 | -1,074,000 | 1,285,000 | -312,000 | ||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash – beginning of period | ||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash – end of period | ||||||||||||||||||||||||||||||||||||||||||
cash paid during the year: | ||||||||||||||||||||||||||||||||||||||||||
regulatory fines and penalties | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
net cash from/(used) in operating activities | 100,896,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a shares | 0 | 0 | 0 | 189,060,000 | ||||||||||||||||||||||||||||||||||||||
shares issued as consideration for acquisitions | 0 | 10,410,000 | 10,410,000 | |||||||||||||||||||||||||||||||||||||||
fully amortized intangibles written off | 0 | 0 | 0 | 8,272,000 | ||||||||||||||||||||||||||||||||||||||
income taxes (payable)/receivable | 8,580,000 | |||||||||||||||||||||||||||||||||||||||||
receivables from affiliates | 0 | 0 | 0 | -170,000 | 225,102,000 | 194,607,000 | ||||||||||||||||||||||||||||||||||||
deferred tax benefit | -1,292,000 | -2,790,000 | -144,000 | |||||||||||||||||||||||||||||||||||||||
income taxes payable/ | ||||||||||||||||||||||||||||||||||||||||||
settlement of forward purchase contract | 0 | 0 | 0 | -93,500,000 | 0 | 0 | 0 | -192,372,000 | ||||||||||||||||||||||||||||||||||
unbilled work in process | -12,502,000 | -4,194,000 | 3,211,000 | 28,136,000 | -5,235,000 | 9,275,000 | 247,000 | -41,230,000 | 1,180,000 | 1,049,000 | 12,972,000 | -4,334,000 | -7,009,000 | 1,187,000 | 22,031,000 | -15,926,000 | -6,100,000 | 13,873,000 | 1,771,000 | -25,414,000 | -2,535,000 | |||||||||||||||||||||
provision for bad debts, net of recoveries | 1,240,000 | 1,943,000 | ||||||||||||||||||||||||||||||||||||||||
other share repurchases | -4,325,000 | -21,001,000 | -2,502,000 | 34,608,000 | -14,963,000 | -20,003,000 | -34,230,000 | -1,100,000 | -1,000 | 6,000 | -1,841,000 | |||||||||||||||||||||||||||||||
taxes | 3,656,000 | 20,530,000 | 11,390,000 | 30,027,000 | 12,560,000 | 17,571,000 | 24,443,000 | 35,799,000 | 4,651,000 | 2,084,000 | 6,114,000 | 25,578,000 | 13,853,000 | 27,583,000 | 8,539,000 | 13,609,000 | 7,555,000 | 20,466,000 | 2,693,000 | |||||||||||||||||||||||
compensation expense – restricted share grants | 11,342,000 | |||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 8,387,000 | 3,987,000 | 255,000 | -1,087,000 | 7,567,000 | -1,908,000 | 878,000 | -6,145,000 | 4,920,000 | 7,864,000 | 1,558,000 | -843,000 | -8,611,000 | 2,739,000 | ||||||||||||||||||||||||||||
income taxes receivable/payable | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a shares placed in escrow | ||||||||||||||||||||||||||||||||||||||||||
stock subscriptions receivable redeemed | 0 | 0 | 0 | 124,000 | -1,000 | -1,000 | -1,000 | 126,000 | 2,720,000 | 2,720,000 | ||||||||||||||||||||||||||||||||
repayments of loans to affiliates | 0 | 0 | 0 | -15,000,000 | -7,500,000 | -7,500,000 | -7,500,000 | -7,500,000 | ||||||||||||||||||||||||||||||||||
debt forgiven as consideration of acquisitions | ||||||||||||||||||||||||||||||||||||||||||
fully depreciated assets written off | 157,000 | 0 | 54,000 | -31,000 | 15,000 | 0 | 1,397,000 | 339,000 | -339,000 | |||||||||||||||||||||||||||||||||
compensation expenses – restricted share grants | 16,682,000 | 18,347,000 | 12,762,000 | 13,781,000 | 13,569,000 | 17,190,000 | 22,363,000 | 13,006,000 | 10,556,000 | 10,872,000 | ||||||||||||||||||||||||||||||||
(decrease) in cash, cash equivalents, and restricted cash | 56,488,000 | 8,518,000 | -74,013,000 | |||||||||||||||||||||||||||||||||||||||
shares retired under stock repurchase program | ||||||||||||||||||||||||||||||||||||||||||
borrowings from non-affiliates | 0 | 0 | 0 | 65,000,000 | ||||||||||||||||||||||||||||||||||||||
excess tax benefits | 185,000 | |||||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents, and restricted cash | 103,045,000 | |||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of noncash activities: | ||||||||||||||||||||||||||||||||||||||||||
deferred tax expense | -805,000 | -5,196,000 | 594,000 | -2,250,000 | 2,671,000 | 198,000 | -473,000 | |||||||||||||||||||||||||||||||||||
changes in receivables from affiliates | 843,000 | 892,000 | -30,000 | 1,551,000 | 2,228,000 | -999,000 | -2,715,000 | -269,000 | -429,000 | 19,908,000 | ||||||||||||||||||||||||||||||||
shares purchased under stock repurchase program | 0 | -9,425,000 | -5,714,000 | |||||||||||||||||||||||||||||||||||||||
repayments of loans to former shareholders | ||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents, and restricted cash | 28,804,000 | 83,355,000 | -155,613,000 | 62,135,000 | -309,465,000 | |||||||||||||||||||||||||||||||||||||
maturities of investment securities | 9,188,000 | 200,080,000 | ||||||||||||||||||||||||||||||||||||||||
purchase of investment securities | ||||||||||||||||||||||||||||||||||||||||||
shares purchased and retired under stock repurchase program | ||||||||||||||||||||||||||||||||||||||||||
dividends paid via settlement of receivable from affiliate | 94,520,000 | 94,520,000 | ||||||||||||||||||||||||||||||||||||||||
dividends paid via distribution of non-cash assets | 22,800,000 | 22,800,000 | ||||||||||||||||||||||||||||||||||||||||
dividends paid via loan payable to affiliate | 45,000,000 | 45,000,000 | ||||||||||||||||||||||||||||||||||||||||
dividends paid via settlement of employee loans | 4,170,000 | 4,172,000 | ||||||||||||||||||||||||||||||||||||||||
taxes paid via settlement of receivable from affiliate | 901,000 | 901,000 | ||||||||||||||||||||||||||||||||||||||||
shares redeemed via settlement of receivable from affiliate | 763,000 | 763,000 | ||||||||||||||||||||||||||||||||||||||||
debt forgiven as consideration for acquisitions | ||||||||||||||||||||||||||||||||||||||||||
repayments to non-affiliates | 0 | 0 | -25,000,000 | -40,000,000 | ||||||||||||||||||||||||||||||||||||||
investments in other assets | -767,000 | |||||||||||||||||||||||||||||||||||||||||
stock subscriptions receivable issued | ||||||||||||||||||||||||||||||||||||||||||
shares issued via settlement of receivable from affiliate | ||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 97,538,000 | 50,095,000 | -60,197,000 | 43,265,000 | 9,115,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents – beginning of period | 0 | 0 | 166,169,000 | 88,662,000 | 88,662,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents – end of period | 97,538,000 | 50,095,000 | 105,972,000 | 131,927,000 | 97,777,000 | |||||||||||||||||||||||||||||||||||||
bad debt expense | 2,253,000 | 1,721,000 | ||||||||||||||||||||||||||||||||||||||||
loss from investments in unconsolidated entities | 433,000 | 78,000 | ||||||||||||||||||||||||||||||||||||||||
compensation expense – fram restricted share grants | 25,371,000 | 15,317,000 | ||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired of 14,688 | -34,753,000 | |||||||||||||||||||||||||||||||||||||||||
investments in unconsolidated entities | -2,800,000 | |||||||||||||||||||||||||||||||||||||||||
acquisition of business | -26,596,000 |
