Korn Ferry Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Korn Ferry Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 67,434,000 | 65,138,000 | 59,339,000 | 62,343,000 | 64,256,000 | 65,612,000 | 59,720,000 | 44,000 | 47,185,000 | 48,134,000 | 11,769,000 | 74,615,000 | 78,536,000 | 93,059,000 | 85,057,000 | 76,332,000 | 76,397,000 | 66,751,000 | 51,588,000 | 28,078,000 | -30,855,000 | -621,000 | 20,956,000 | 43,032,000 | 43,650,000 | 50,627,000 | 45,444,000 | 47,317,000 | -38,592,000 | 42,309,000 | 27,427,000 | 36,732,000 | 29,429,000 | 27,736,000 | 24,378,000 | 31,056,000 | 4,068,000 | 6,375,000 | -15,995,000 | 17,971,000 | 23,082,000 | 25,482,000 | 22,939,000 | 25,403,000 | 14,533,000 | 21,211,000 | 21,304,000 | 18,759,000 | 11,417,000 | 12,197,000 | 9,482,000 | 1,196,000 | 10,418,000 | 12,028,000 | 11,717,000 | 15,147,000 | 15,411,000 | 20,339,000 | 13,975,000 | 13,656,000 | 10,904,000 | 8,916,000 | 7,910,000 | 2,745,000 | -14,273,000 | -17,200,000 | -22,356,000 | 13,560,000 | 15,904,000 | 15,746,000 | 16,256,000 | 17,109,000 | 17,100,000 | 13,539,000 | 14,730,000 | 13,566,000 | 13,663,000 | 20,300,000 | 16,613,000 | 10,904,000 | 11,613,000 | 11,715,000 | 9,824,000 | 8,710,000 | 8,371,000 | 8,734,000 | 3,885,000 | -1,743,000 | -2,559,000 | -18,017,000 | -583,000 | -13,272,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 22,686,000 | 20,531,000 | 20,490,000 | 19,688,000 | 19,578,000 | 19,891,000 | 19,509,000 | 19,554,000 | 19,012,000 | 17,976,000 | 17,037,000 | 17,093,000 | 16,229,000 | 16,140,000 | 16,104,000 | 15,633,000 | 15,644,000 | 15,777,000 | 15,735,000 | 15,298,000 | 15,035,000 | 14,956,000 | 14,863,000 | 12,715,000 | 12,777,000 | 11,999,000 | 11,741,000 | 11,018,000 | 11,731,000 | 11,707,000 | 12,225,000 | 12,447,000 | 12,209,000 | 12,290,000 | 11,774,000 | 11,752,000 | 11,444,000 | 11,287,000 | 10,330,000 | 7,180,000 | 7,423,000 | 7,234,000 | 6,814,000 | 6,779,000 | 6,770,000 | 7,315,000 | 6,333,000 | 6,580,000 | 5,944,000 | 5,877,000 | 5,088,000 | 4,297,000 | 3,742,000 | 3,650,000 | 3,523,000 | 3,475,000 | 3,369,000 | 3,320,000 | 3,239,000 | 3,144,000 | 2,968,000 | 3,049,000 | 2,755,000 | 2,860,000 | 2,829,000 | 2,946,000 | 2,925,000 | 2,880,000 | 2,832,000 | 2,740,000 | 2,812,000 | 2,539,000 | 2,350,000 | 2,066,000 | 2,557,000 | 2,368,000 | 2,289,000 | 2,405,000 | 2,177,000 | 2,219,000 | 2,201,000 | 1,713,000 | 2,341,000 | 2,140,000 | 2,242,000 | |||||||
stock-based compensation expense | 11,009,000 | 14,497,000 | 11,301,000 | 11,380,000 | 10,783,000 | 9,710,000 | 10,307,000 | 11,225,000 | 8,728,000 | 9,375,000 | 9,484,000 | 9,669,000 | 7,757,000 | 7,235,000 | 7,326,000 | 7,491,000 | 7,158,000 | 6,947,000 | 7,015,000 | 7,230,000 | 5,965,000 | 5,830,000 | 5,468,000 | 6,058,000 | 5,462,000 | 5,357,000 | 5,659,000 | 6,655,000 | 5,714,000 | 5,669,000 | 5,517,000 | 5,587,000 | 4,696,000 | 4,857,000 | 4,581,000 | 4,605,000 | 4,915,000 | 5,356,000 | 4,526,000 | 5,322,000 | 3,691,000 | 3,521,000 | 3,419,000 | 3,640,000 | 3,319,000 | 3,287,000 | 3,027,000 | 2,832,000 | 2,960,000 | 3,086,000 | 2,551,000 | 3,073,000 | 3,196,000 | 3,486,000 | 3,316,000 | 3,427,000 | 3,170,000 | 3,772,000 | 3,969,000 | 3,991,000 | 3,815,000 | 4,457,000 | 4,024,000 | 4,752,000 | 4,496,000 | 3,905,000 | 3,868,000 | |||||||||||||||||||||||||
deferred income taxes | 6,499,000 | -12,368,000 | -9,309,000 | 5,597,000 | 9,676,000 | -13,491,000 | -20,043,000 | -6,709,000 | 7,934,000 | -5,321,000 | -8,265,000 | -4,648,000 | 3,831,000 | -14,259,000 | -5,710,000 | -1,581,000 | 4,587,000 | -11,079,000 | -8,132,000 | 999,000 | 4,072,000 | -7,356,000 | -8,376,000 | 4,428,000 | 1,974,000 | -4,604,000 | -3,354,000 | 2,726,000 | -22,564,000 | -11,937,000 | -2,429,000 | -760,000 | 8,562,000 | -1,223,000 | 1,979,000 | 423,000 | 5,410,000 | -21,972,000 | -3,757,000 | 1,692,000 | 5,124,000 | -1,365,000 | -1,595,000 | -2,215,000 | 4,859,000 | 2,679,000 | 970,000 | 593,000 | 3,356,000 | -9,076,000 | 3,726,000 | -1,678,000 | 6,852,000 | -7,025,000 | 12,006,000 | 157,000 | 1,374,000 | 4,004,000 | -3,735,000 | -1,254,000 | 6,939,000 | -9,982,000 | -3,768,000 | -4,072,000 | -3,040,000 | -14,652,000 | 4,741,000 | 1,183,000 | 4,374,000 | -1,533,000 | -2,366,000 | -4,244,000 | -1,470,000 | -1,379,000 | -3,438,000 | -1,395,000 | -1,027,000 | -3,139,000 | -2,849,000 | |||||||||||||
benefit from doubtful accounts | 4,793,000 | 7,758,000 | 4,491,000 | 3,317,000 | 5,110,000 | 3,511,000 | 5,417,000 | 5,822,000 | 5,965,000 | 5,768,000 | 5,707,000 | 5,472,000 | 5,546,000 | 6,523,000 | 5,400,000 | 5,030,000 | 4,599,000 | 4,202,000 | 3,568,000 | 3,367,000 | 4,626,000 | 3,686,000 | 3,808,000 | 3,601,000 | 3,549,000 | 3,248,000 | 3,541,000 | 3,764,000 | 3,707,000 | 3,742,000 | 2,973,000 | 3,890,000 | 3,070,000 | 4,614,000 | 3,222,000 | 2,574,000 | 2,577,000 | 1,914,000 | 2,267,000 | 2,321,000 | 2,068,000 | 2,097,000 | 1,874,000 | 1,859,000 | 1,911,000 | 2,096,000 | 2,657,000 | 1,645,000 | 1,442,000 | 1,930,000 | 1,673,000 | 1,758,000 | 1,387,000 | 191,000 | 1,572,000 | 2,012,000 | 1,957,000 | 1,667,000 | 1,709,000 | 2,448,000 | 1,826,000 | -170,000 | 2,066,000 | 788,000 | 656,000 | 1,904,000 | 2,352,000 | 3,232,000 | 1,639,000 | 967,000 | 2,812,000 | 3,464,000 | 3,056,000 | -214,000 | 2,693,000 | 2,308,000 | 1,796,000 | 1,682,000 | 922,000 | 2,052,000 | 1,819,000 | -899,000 | 2,194,000 | 2,124,000 | 2,062,000 | -265,000 | 1,466,000 | 1,333,000 | 391,000 | 2,066,000 | 2,056,000 | 1,344,000 |
gain on marketable securities | -12,324,000 | 10,887,000 | -14,185,000 | -12,796,000 | -12,651,000 | 9,749,000 | -58,000 | 14,344,000 | 7,675,000 | -4,799,000 | -5,242,000 | -15,151,000 | -475,000 | -11,550,000 | 10,407,000 | -1,945,000 | -6,804,000 | -2,166,000 | 4,837,000 | -4,001,000 | -7,225,000 | -3,368,000 | -3,429,000 | -3,915,000 | -5,571,000 | 7,086,000 | 2,483,000 | -665,000 | -4,501,000 | 199,000 | -2,509,000 | -2,018,000 | -1,920,000 | -1,209,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on cash surrender value of life insurance policies | -2,569,000 | -4,344,000 | -2,464,000 | -2,543,000 | -2,246,000 | -2,359,000 | -2,497,000 | -1,981,000 | -1,966,000 | -3,137,000 | -2,549,000 | -2,861,000 | -2,029,000 | -1,922,000 | -1,713,000 | -1,653,000 | -531,000 | -4,442,000 | -4,676,000 | -1,794,000 | -2,105,000 | -757,000 | -1,585,000 | -1,871,000 | -2,338,000 | -1,613,000 | -1,544,000 | -1,656,000 | -1,347,000 | -1,756,000 | -1,793,000 | -1,742,000 | -2,485,000 | -1,602,000 | -144,000 | -674,000 | -2,498,000 | -2,183,000 | 1,494,000 | -801,000 | -2,494,000 | -2,011,000 | -3,004,000 | -2,231,000 | -3,263,000 | -1,810,000 | -1,845,000 | -3,296,000 | -1,291,000 | -2,266,000 | -2,058,000 | -1,507,000 | -671,000 | -2,884,000 | -2,209,000 | -142,000 | -1,033,000 | -1,413,000 | -2,775,000 | -207,000 | -221,000 | -206,000 | 3,803,000 | 202,000 | 2,037,000 | -3,082,000 | -863,000 | -1,538,000 | -2,092,000 | -60,000 | -1,787,000 | -412,000 | -1,990,000 | -2,242,000 | ||||||||||||||||||
change in other assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation | 27,763,000 | 1,602,000 | 18,843,000 | -1,921,000 | 22,938,000 | 15,793,000 | 33,743,000 | -11,587,000 | 27,453,000 | 9,664,000 | 23,756,000 | -4,598,000 | 23,469,000 | -4,995,000 | 1,853,000 | 12,478,000 | 17,861,000 | 18,781,000 | 22,554,000 | 3,338,000 | 19,332,000 | -3,150,000 | 11,829,000 | 3,165,000 | 11,652,000 | 12,992,000 | 7,132,000 | -4,667,000 | 3,021,000 | 2,073,000 | 13,027,000 | 4,272,000 | 8,288,000 | 6,890,000 | 6,782,000 | -938,000 | -5,866,000 | -891,000 | -2,390,000 | 496,000 | -1,820,000 | 7,284,000 | -2,724,000 | 3,855,000 | 1,715,000 | 3,671,000 | 1,143,000 | 5,936,000 | 1,436,000 | 7,235,000 | 4,354,000 | 3,026,000 | -6,138,000 | 5,853,000 | 1,608,000 | -1,759,000 | -1,915,000 | 6,958,000 | -2,457,000 | 3,239,000 | 3,976,000 | 7,828,000 | -8,595,000 | 2,745,000 | 13,850,000 | 1,967,000 | -823,000 | -9,663,000 | 5,434,000 | 1,575,000 | -1,000 | 4,442,000 | 8,343,000 | 6,160,000 | 3,124,000 | 3,177,000 | 7,109,000 | 2,492,000 | 2,890,000 | 1,692,000 | 5,582,000 | -283,000 | 2,341,000 | 1,552,000 | 940,000 | 862,000 | -439,000 | 1,252,000 | 1,177,000 | 1,026,000 | 1,683,000 | 1,042,000 |
receivables due from clients | -39,900,000 | 2,690,000 | 11,176,000 | -9,994,000 | -37,115,000 | 45,192,000 | -2,926,000 | -5,697,000 | -28,697,000 | 69,222,000 | 36,008,000 | -19,400,000 | -52,347,000 | 17,222,000 | 13,188,000 | -100,250,000 | -68,787,000 | -4,487,000 | -16,623,000 | -63,603,000 | 17,382,000 | 71,410,000 | 23,298,000 | -29,106,000 | -31,450,000 | 13,707,000 | 8,204,000 | -36,266,000 | -16,270,000 | 9,107,000 | -3,444,000 | -35,607,000 | -23,413,000 | -6,823,000 | 14,461,000 | -21,378,000 | -28,586,000 | 15,669,000 | 13,997,000 | -33,230,000 | -13,058,000 | 13,931,000 | 8,358,000 | -11,190,000 | -28,312,000 | 12,900,000 | 5,608,000 | -18,715,000 | -22,111,000 | 1,432,000 | 5,561,000 | -10,838,000 | -12,166,000 | |||||||||||||||||||||||||||||||||||||||
income taxes and other receivables | -8,539,000 | 19,058,000 | 731,000 | -5,075,000 | -9,003,000 | 22,381,000 | -921,000 | -7,627,000 | -164,000 | 824,000 | -14,219,000 | -9,789,000 | -2,431,000 | 9,791,000 | -4,234,000 | -4,115,000 | 2,527,000 | 5,881,000 | 13,672,000 | -10,866,000 | -2,889,000 | 3,000 | 7,044,000 | -10,292,000 | -3,176,000 | 2,551,000 | -1,487,000 | 8,156,000 | -7,811,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -16,825,000 | 3,718,000 | 2,768,000 | 8,534,000 | -7,023,000 | -81,000 | 4,364,000 | 3,517,000 | -8,039,000 | -8,458,000 | 6,783,000 | 7,391,000 | -11,600,000 | -872,000 | -2,332,000 | 3,995,000 | -10,325,000 | -2,011,000 | 2,244,000 | 3,999,000 | -8,134,000 | 8,235,000 | -1,051,000 | 1,705,000 | -9,845,000 | 331,000 | 4,847,000 | -970,000 | -4,356,000 | -1,624,000 | 3,400,000 | -4,284,000 | -10,983,000 | 397,000 | -698,000 | 1,882,000 | -10,066,000 | 250,000 | 890,000 | -2,581,000 | -4,869,000 | 195,000 | 1,198,000 | 371,000 | -2,909,000 | -145,000 | 1,263,000 | 1,604,000 | -3,977,000 | 1,785,000 | 662,000 | 217,000 | -1,914,000 | -280,000 | ||||||||||||||||||||||||||||||||||||||
unearned compensation | -20,236,000 | 4,349,000 | 13,565,000 | -10,982,000 | -16,386,000 | 12,197,000 | 10,533,000 | 6,906,000 | -21,713,000 | 3,774,000 | 13,915,000 | -6,700,000 | 915,000 | 9,541,000 | 11,989,000 | -7,681,000 | -37,274,000 | 2,276,000 | -1,581,000 | -9,313,000 | -24,317,000 | 17,693,000 | 9,183,000 | -11,758,000 | -14,818,000 | 7,798,000 | 6,006,000 | -3,640,000 | -17,463,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 125,000 | 2,015,000 | 5,107,000 | -11,507,000 | -964,000 | -793,000 | 3,026,000 | -3,094,000 | 3,478,000 | 2,188,000 | -10,910,000 | -10,469,000 | 3,887,000 | 7,490,000 | 7,093,000 | -7,368,000 | 5,536,000 | 11,298,000 | -1,158,000 | -555,000 | -11,409,000 | 2,690,000 | 4,695,000 | -4,228,000 | -1,911,000 | 745,000 | 5,366,000 | -7,332,000 | 1,434,000 | 14,222,000 | 8,758,000 | 2,996,000 | 6,463,000 | 3,628,000 | 2,480,000 | -1,634,000 | -4,346,000 | 5,142,000 | -5,516,000 | 3,263,000 | -1,990,000 | -4,195,000 | -226,000 | 194,000 | -4,967,000 | 139,000 | 3,623,000 | 1,757,000 | 2,014,000 | -90,000 | 325,000 | 474,000 | -4,108,000 | 1,387,000 | 526,000 | 2,415,000 | -270,000 | -7,152,000 | 3,301,000 | 3,189,000 | -1,024,000 | 2,293,000 | -5,979,000 | 4,905,000 | 1,625,000 | 1,045,000 | -13,553,000 | -4,181,000 | -2,220,000 | -7,032,000 | -7,269,000 | -7,963,000 | 16,982,000 | -6,135,000 | 4,185,000 | 4,363,000 | 2,765,000 | -9,048,000 | 4,184,000 | 1,915,000 | 4,515,000 | -1,701,000 | 6,532,000 | |||||||||
accounts payable and accrued liabilities | -276,906,000 | 125,779,000 | 87,077,000 | 57,285,000 | -272,117,000 | 92,847,000 | 69,023,000 | 104,909,000 | -321,491,000 | 100,775,000 | 107,133,000 | 66,560,000 | -302,289,000 | 120,974,000 | 127,325,000 | 116,668,000 | -173,520,000 | 100,128,000 | 75,181,000 | 71,159,000 | -123,781,000 | 53,900,000 | 73,533,000 | 42,265,000 | -175,709,000 | 61,474,000 | 43,468,000 | 58,861,000 | -135,405,000 | 81,650,000 | 50,520,000 | 42,945,000 | -109,034,000 | 51,311,000 | 39,242,000 | 8,733,000 | -93,866,000 | 48,046,000 | 39,903,000 | 27,650,000 | -96,737,000 | 44,689,000 | 29,360,000 | 21,377,000 | -77,636,000 | 45,820,000 | 28,212,000 | 17,872,000 | -62,800,000 | 30,955,000 | 18,535,000 | 33,498,000 | -74,494,000 | 37,076,000 | 6,427,000 | 14,166,000 | -75,655,000 | 31,587,000 | 16,245,000 | 33,441,000 | -41,164,000 | 31,908,000 | 8,091,000 | 7,461,000 | -48,243,000 | 10,470,000 | 2,611,000 | 1,923,000 | -97,240,000 | 55,547,000 | 49,070,000 | 35,928,000 | -92,743,000 | 47,903,000 | 29,527,000 | 20,711,000 | -53,813,000 | 35,532,000 | 22,202,000 | 12,427,000 | -54,691,000 | 29,775,000 | 20,225,000 | 18,112,000 | -19,059,000 | 15,492,000 | 11,350,000 | 14,926,000 | 893,000 | 2,296,000 | -28,781,000 | 14,647,000 |
other | -377,000 | -5,497,000 | -3,270,000 | 613,000 | -487,000 | -1,507,000 | -1,429,000 | 2,037,000 | -1,128,000 | 240,000 | -1,342,000 | 1,084,000 | -1,302,000 | -90,000 | -5,020,000 | -1,466,000 | 825,000 | -1,541,000 | 2,119,000 | 5,350,000 | 4,366,000 | 2,286,000 | 136,000 | -717,000 | 209,000 | 160,000 | 351,000 | -3,400,000 | -1,816,000 | 3,089,000 | -4,759,000 | -13,358,000 | -21,986,000 | 1,090,000 | -1,384,000 | 5,128,000 | -7,137,000 | 7,368,000 | 4,962,000 | -3,837,000 | -10,368,000 | -1,734,000 | -2,738,000 | -759,000 | -3,735,000 | 1,026,000 | 310,000 | 1,296,000 | -5,794,000 | 2,597,000 | 652,000 | 1,994,000 | -1,070,000 | 2,120,000 | 4,195,000 | 3,794,000 | -2,867,000 | 433,000 | -191,000 | -1,002,000 | -139,000 | -1,757,000 | -1,410,000 | -3,323,000 | -1,066,000 | 20,133,000 | 1,995,000 | -480,000 | -71,000 | -3,730,000 | 316,000 | -2,672,000 | 79,000 | -904,000 | -663,000 | -1,520,000 | -145,000 | -390,000 | -945,000 | 223,000 | 309,000 | 1,186,000 | -34,000 | -3,068,000 | -604,000 | 381,000 | -738,000 | -2,219,000 | 2,524,000 | 4,960,000 | 1,292,000 | |
net cash from operating activities | -237,367,000 | 255,813,000 | 213,736,000 | 121,998,000 | -227,185,000 | 261,856,000 | 164,001,000 | 132,591,000 | -274,487,000 | 251,110,000 | 191,502,000 | 133,168,000 | -231,886,000 | 280,181,000 | 264,001,000 | 118,021,000 | -160,545,000 | 197,128,000 | 146,355,000 | 52,212,000 | -144,262,000 | 179,212,000 | 161,235,000 | 157,848,000 | 133,146,000 | 85,303,000 | -117,492,000 | 159,533,000 | 115,752,000 | 53,413,000 | -109,573,000 | 92,373,000 | 102,323,000 | 47,406,000 | -136,038,000 | 81,452,000 | 56,070,000 | 16,752,000 | -90,193,000 | 89,191,000 | 70,100,000 | 38,032,000 | -90,047,000 | 96,406,000 | 68,683,000 | 31,722,000 | -67,329,000 | 31,197,000 | -74,530,000 | 67,052,000 | 39,143,000 | 47,763,000 | -82,983,000 | 68,992,000 | 34,333,000 | 33,105,000 | -40,796,000 | 39,916,000 | -1,972,000 | -2,416,000 | -66,374,000 | 38,125,000 | 29,117,000 | 24,800,000 | -88,871,000 | 85,806,000 | 67,075,000 | 30,016,000 | -73,386,000 | 71,639,000 | 44,373,000 | 33,413,000 | -47,094,000 | 64,587,000 | -46,630,000 | 49,677,000 | 31,928,000 | 27,886,000 | -21,708,000 | 28,895,000 | 13,365,000 | 15,762,000 | 12,881,000 | 2,612,000 | -6,760,000 | 17,057,000 | ||||||
capex | -22,599,000 | -20,293,000 | -17,384,000 | -14,310,000 | -10,497,000 | -11,860,000 | -11,749,000 | -15,879,000 | -15,659,000 | -16,333,000 | -17,182,000 | -20,221,000 | -16,646,000 | -16,747,000 | -13,671,000 | -9,978,000 | -9,010,000 | -8,280,000 | -7,513,000 | -6,542,000 | -8,787,000 | -7,707,000 | -9,936,000 | -9,796,000 | -12,321,000 | -11,402,000 | -13,163,000 | -10,867,000 | -10,320,000 | -11,284,000 | -9,529,000 | -8,472,000 | -9,294,000 | -17,243,000 | -15,079,000 | -8,471,000 | -7,028,000 | -5,160,000 | -5,485,000 | -6,255,000 | -4,300,000 | -4,715,000 | -6,590,000 | -11,252,000 | -5,836,000 | -6,288,000 | -5,183,000 | -3,595,000 | -3,011,000 | -5,030,000 | -4,839,000 | -3,556,000 | -5,207,000 | -5,505,000 | -5,121,000 | -5,579,000 | -11,684,000 | -2,905,000 | -1,654,000 | -1,538,000 | -1,185,000 | -1,647,000 | -3,886,000 | -3,519,000 | -2,895,000 | -4,127,000 | -4,799,000 | -4,975,000 | -3,075,000 | -5,859,000 | -2,298,000 | -3,245,000 | -2,706,000 | -3,107,000 | -2,847,000 | -2,220,000 | -2,518,000 | -1,788,000 | -999,000 | -746,000 | -233,000 | -2,797,000 | -381,000 | -87,000 | -190,000 | -207,000 | ||||||
free cash flows | -259,966,000 | 235,520,000 | 196,352,000 | 107,688,000 | -237,682,000 | 249,996,000 | 152,252,000 | 116,712,000 | -290,146,000 | 234,777,000 | 174,320,000 | 112,947,000 | -248,532,000 | 263,434,000 | 250,330,000 | 108,043,000 | -169,555,000 | 188,848,000 | 138,842,000 | 45,670,000 | -153,049,000 | 171,505,000 | 151,299,000 | 148,052,000 | 120,825,000 | 73,901,000 | -130,655,000 | 148,666,000 | 105,432,000 | 42,129,000 | -119,102,000 | 83,901,000 | 93,029,000 | 30,163,000 | -151,117,000 | 72,981,000 | 49,042,000 | 11,592,000 | -95,678,000 | 82,936,000 | 65,800,000 | 33,317,000 | -96,637,000 | 85,154,000 | 62,847,000 | 25,434,000 | -72,512,000 | 27,602,000 | -77,541,000 | 62,022,000 | 34,304,000 | 44,207,000 | -88,190,000 | 63,487,000 | 29,212,000 | 27,526,000 | -52,480,000 | 37,011,000 | -3,626,000 | -3,954,000 | -67,559,000 | 36,478,000 | 25,231,000 | 21,281,000 | -91,766,000 | 81,679,000 | 62,276,000 | 25,041,000 | -76,461,000 | 65,780,000 | 42,075,000 | 30,168,000 | -49,800,000 | 61,480,000 | -49,477,000 | 47,457,000 | 29,410,000 | 26,098,000 | -22,707,000 | 28,149,000 | 13,132,000 | 12,965,000 | 12,500,000 | 2,525,000 | -6,950,000 | 16,850,000 | ||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -22,599,000 | -20,293,000 | -17,384,000 | -14,310,000 | -10,497,000 | -11,860,000 | -11,749,000 | -15,879,000 | -15,659,000 | -16,333,000 | -17,182,000 | -20,221,000 | -16,646,000 | -16,747,000 | -13,671,000 | -9,978,000 | -9,010,000 | -8,280,000 | -7,513,000 | -6,542,000 | -8,787,000 | -7,707,000 | -9,936,000 | -13,111,000 | -10,706,000 | -9,796,000 | -12,321,000 | -11,402,000 | -13,163,000 | -10,867,000 | -10,320,000 | -11,284,000 | -9,529,000 | -8,472,000 | -9,294,000 | -17,243,000 | -15,079,000 | -8,471,000 | -7,028,000 | -5,160,000 | -5,485,000 | -6,255,000 | -4,300,000 | -4,715,000 | -6,590,000 | -11,252,000 | -5,836,000 | -6,288,000 | -5,183,000 | -3,719,000 | -2,776,000 | -3,595,000 | -3,011,000 | -5,030,000 | -4,839,000 | -3,556,000 | -5,207,000 | -5,505,000 | -5,121,000 | -5,579,000 | -11,684,000 | -2,905,000 | -1,654,000 | -1,538,000 | -1,185,000 | -1,647,000 | -3,886,000 | -3,519,000 | -2,895,000 | -4,127,000 | -4,799,000 | -4,975,000 | -3,075,000 | -5,859,000 | -2,298,000 | -3,245,000 | -2,706,000 | -3,107,000 | -2,801,000 | -2,555,000 | -2,847,000 | -2,220,000 | -2,518,000 | -1,788,000 | -999,000 | -746,000 | -233,000 | -2,797,000 | -381,000 | -87,000 | -190,000 | -207,000 |
purchase of marketable securities | -9,630,000 | -7,537,000 | -8,024,000 | -12,711,000 | -11,181,000 | -5,054,000 | -11,134,000 | 0 | -1,445,000 | -12,777,000 | -39,308,000 | -12,701,000 | -15,244,000 | -27,504,000 | -26,566,000 | -48,442,000 | -14,485,000 | -21,356,000 | -19,216,000 | -44,482,000 | -35,255,000 | -2,226,000 | -1,600,000 | -804,000 | -133,000 | -7,143,000 | -1,396,000 | -2,000,000 | -724,000 | -2,138,000 | -4,600,000 | -1,010,000 | 0 | -4,096,000 | -5,430,000 | -121,000 | -1,266,000 | -19,894,000 | -9,116,000 | -91,000 | -611,000 | -17,822,000 | -4,319,000 | -4,355,000 | -496,000 | -2,637,000 | -20,662,000 | -6,178,000 | -11,443,000 | -11,761,000 | -21,055,000 | -6,224,000 | -18,648,000 | -8,318,000 | -22,528,000 | -11,022,000 | -16,000 | -4,208,000 | -1,070,000 | -5,576,000 | -288,000 | -644,000 | -1,722,000 | -7,544,000 | -247,000 | -1,476,000 | 1,174,000 | -7,266,000 | ||||||||||||||||||||||||
proceeds from sales/maturities of marketable securities | 13,543,000 | 8,493,000 | 8,127,000 | 16,950,000 | 8,351,000 | 7,862,000 | 8,407,000 | 11,723,000 | 18,008,000 | 12,181,000 | 16,511,000 | 21,574,000 | 15,612,000 | 25,539,000 | 28,208,000 | 15,617,000 | 23,108,000 | 16,290,000 | 21,050,000 | 17,794,000 | 14,549,000 | 44,691,000 | 229,000 | 1,417,000 | 1,599,000 | 224,000 | 4,634,000 | 683,000 | 8,240,000 | 127,000 | 242,000 | 539,000 | 1,734,000 | 282,000 | 28,394,000 | 375,000 | 13,764,000 | 229,000 | 5,077,000 | 8,396,000 | 16,364,000 | 8,829,000 | 3,301,000 | 1,420,000 | 7,812,000 | 1,052,000 | 4,512,000 | 4,732,000 | 34,179,000 | 3,733,000 | 17,015,000 | 11,322,000 | 19,441,000 | 7,715,000 | 12,616,000 | 3,971,000 | 18,879,000 | |||||||||||||||||||||||||||||||||||
proceeds from life insurance policies | 7,000 | 6,747,000 | 0 | 519,000 | 93,000 | 0 | 6,940,000 | 0 | 9,332,000 | 1,680,000 | 1,646,000 | 1,000,000 | 50,000 | 0 | 219,000 | 886,000 | 2,277,000 | 10,341,000 | 7,775,000 | 0 | 591,000 | 0 | 281,000 | 326,000 | 1,673,000 | 660,000 | 2,455,000 | 4,432,000 | 85,000 | 180,000 | 4,204,000 | 0 | 971,000 | 703,000 | 894,000 | 0 | 1,659,000 | 0 | 6,111,000 | 175,000 | 1,801,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
premium on company-owned life insurance policies | -13,502,000 | -227,000 | -14,699,000 | -12,000 | -13,502,000 | -232,000 | -14,702,000 | -13,000 | -238,000 | -221,000 | -14,709,000 | -13,000 | -276,000 | -928,000 | -13,995,000 | -18,000 | -277,000 | -987,000 | -14,005,000 | -14,000 | -347,000 | -251,000 | -15,093,000 | -14,000 | -341,000 | -250,000 | -860,000 | -33,354,000 | -398,000 | -917,000 | -19,000 | -403,000 | -917,000 | -19,000 | -401,000 | -15,000 | -404,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -32,181,000 | -12,817,000 | -76,422,000 | -9,524,000 | -26,736,000 | -9,284,000 | -22,238,000 | -33,749,000 | 11,443,000 | -158,121,000 | -15,179,000 | -109,759,000 | -40,418,000 | -47,779,000 | -105,283,000 | -20,917,000 | -10,353,000 | -31,078,000 | -6,973,000 | -10,118,000 | -13,210,000 | -7,689,000 | -168,256,000 | -13,608,000 | -9,209,000 | -9,966,000 | -6,085,000 | -46,784,000 | -6,632,000 | -12,655,000 | -7,515,000 | -12,902,000 | -11,767,000 | -8,234,000 | 18,408,000 | -20,983,000 | -9,796,000 | -7,229,000 | -254,500,000 | -16,673,000 | 3,824,000 | -13,104,000 | 4,901,000 | -20,970,000 | -1,397,000 | -14,281,000 | -1,385,000 | -4,212,000 | -3,714,000 | -6,453,000 | -67,142,000 | -38,486,000 | -4,630,000 | -4,613,000 | -10,685,000 | -8,596,000 | -9,133,000 | -15,257,000 | -12,337,000 | -30,679,000 | -22,858,000 | -3,464,000 | -6,600,000 | -2,759,000 | -10,621,000 | -2,763,000 | -10,326,000 | -4,053,000 | -10,638,000 | 1,585,000 | -16,437,000 | -6,277,000 | -8,582,000 | -25,471,000 | -8,192,000 | -3,513,000 | -3,221,000 | -4,054,000 | -10,953,000 | -1,389,000 | -4,856,000 | -672,000 | -9,007,000 | 5,565,000 | 1,610,000 | -3,377,000 | -4,277,000 | -174,000 | -2,569,000 | -218,000 | ||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to stockholders | -26,209,000 | -19,800,000 | -9,627,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -10,298,000 | -14,899,000 | -17,767,000 | -32,665,000 | -23,488,000 | -23,034,000 | -20,601,000 | -4,389,000 | -5,138,000 | -13,007,000 | -25,565,000 | -32,506,000 | -24,385,000 | -67,309,000 | -19,563,000 | -6,922,000 | -2,464,000 | 0 | -7,617,000 | -24,391,000 | -6,126,000 | -49,191,000 | -12,738,000 | 0 | -14,627,000 | -503,000 | -3,307,000 | -25,235,000 | -4,026,000 | -12,503,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of tax withholdings on restricted stock | -18,704,000 | -298,000 | -69,000 | -359,000 | -16,625,000 | -123,000 | -58,000 | -376,000 | -10,175,000 | -96,000 | -76,000 | -190,000 | -21,870,000 | -288,000 | -186,000 | -431,000 | -17,627,000 | -277,000 | -162,000 | -108,000 | -4,442,000 | -131,000 | -137,000 | -134,000 | -8,591,000 | -201,000 | -7,313,000 | -130,000 | -13,054,000 | -196,000 | -115,000 | -3,346,000 | -200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with an employee stock purchase plan | 4,158,000 | 0 | 3,620,000 | 0 | 4,248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on finance leases | -499,000 | -420,000 | -396,000 | -403,000 | -412,000 | -415,000 | -423,000 | -556,000 | -382,000 | -411,000 | -414,000 | -402,000 | -412,000 | -297,000 | -268,000 | -303,000 | -289,000 | -300,000 | -360,000 | -333,000 | -331,000 | -407,000 | -499,000 | -495,000 | -432,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -51,552,000 | -44,281,000 | -35,394,000 | -54,978,000 | -56,077,000 | -41,057,000 | -36,627,000 | -18,023,000 | -20,626,000 | -22,061,000 | -34,056,000 | -45,014,000 | -51,049,000 | -74,611,000 | -24,777,000 | -14,403,000 | -23,653,000 | -11,080,000 | -18,625,000 | -29,376,000 | -7,805,000 | -30,435,000 | 105,537,000 | -6,494,000 | -24,927,000 | -6,866,000 | -30,319,000 | -6,853,000 | -20,587,000 | -12,700,000 | -11,513,000 | -37,779,000 | -15,266,000 | -24,736,000 | -19,376,000 | -18,068,000 | 126,622,000 | -13,731,000 | 143,072,000 | -4,493,000 | -6,396,000 | -4,355,000 | -2,361,000 | 573,000 | -1,792,000 | 4,138,000 | 2,050,000 | -26,000 | 864,000 | -2,327,000 | 864,000 | 310,000 | 6,374,000 | 7,714,000 | -1,023,000 | -7,116,000 | 3,151,000 | 2,222,000 | -1,314,000 | 4,037,000 | -889,000 | 81,000 | -4,580,000 | -294,000 | 119,000 | -5,612,000 | -35,433,000 | -464,000 | -27,308,000 | 9,718,000 | 10,165,000 | -18,594,000 | -15,187,000 | 9,793,000 | 1,376,000 | 5,172,000 | 3,635,000 | 5,580,000 | -498,000 | 8,377,000 | -4,409,000 | -2,568,000 | 865,000 | 380,000 | -658,000 | 5,021,000 | -8,368,000 | |||||
effect of exchange rate changes on cash and cash equivalents | -1,009,000 | 28,951,000 | -17,472,000 | 3,978,000 | 2,369,000 | -7,307,000 | 10,825,000 | -22,192,000 | 1,855,000 | 1,198,000 | 35,731,000 | -24,279,000 | -14,933,000 | -26,226,000 | -12,827,000 | -6,614,000 | -6,923,000 | 1,680,000 | 20,262,000 | -2,395,000 | 18,819,000 | -15,552,000 | 769,000 | 2,067,000 | -5,668,000 | -4,165,000 | 5,088,000 | -9,716,000 | -10,408,000 | -3,320,000 | 10,641,000 | -2,126,000 | 7,743,000 | 174,000 | -83,000 | -2,395,000 | -9,967,000 | 5,418,000 | -8,043,000 | -1,357,000 | -11,559,000 | 4,655,000 | -16,379,000 | -8,018,000 | -1,908,000 | 4,395,000 | -6,280,000 | 2,642,000 | -2,571,000 | -2,345,000 | 997,000 | 2,969,000 | -4,146,000 | 506,000 | -2,741,000 | -3,843,000 | 1,093,000 | 5,438,000 | 481,000 | 3,699,000 | -2,447,000 | 3,819,000 | -777,000 | 1,858,000 | 5,527,000 | |||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -322,109,000 | 84,448,000 | 61,474,000 | -307,629,000 | 115,961,000 | 58,627,000 | -281,815,000 | 177,998,000 | -45,884,000 | -338,286,000 | 76,087,000 | -201,474,000 | 10,323,000 | -146,458,000 | 99,285,000 | 39,786,000 | -201,723,000 | 101,830,000 | 21,950,000 | -155,119,000 | 606,000 | -128,863,000 | 5,960,000 | -29,179,000 | -63,401,000 | -5,771,000 | -104,324,000 | 9,617,000 | -95,144,000 | 32,202,000 | -73,640,000 | -24,681,000 | -3,456,000 | -85,633,000 | 26,027,000 | 35,232,000 | -89,919,000 | 30,191,000 | 5,102,000 | -73,217,000 | -7,127,000 | -4,631,000 | -67,431,000 | -72,124,000 | -53,118,000 | -21,815,000 | 1,704,000 | -7,336,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 1,006,964,000 | 0 | 0 | 941,005,000 | 0 | 0 | 844,024,000 | 0 | 0 | 978,070,000 | 0 | 0 | 850,778,000 | 0 | 0 | 689,244,000 | 0 | 0 | 626,360,000 | 0 | 0 | 520,848,000 | 0 | 0 | 410,882,000 | 0 | 0 | 273,252,000 | 0 | 0 | 380,838,000 | 0 | 0 | 333,717,000 | 0 | 0 | 224,066,000 | 0 | 0 | 282,005,000 | 0 | 0 | 246,856,000 | 0 | 0 | 219,233,000 | 0 | 0 | 255,000,000 | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the period | 684,855,000 | 84,448,000 | 61,474,000 | 633,376,000 | 115,961,000 | 58,627,000 | 562,209,000 | 177,998,000 | -45,884,000 | 639,784,000 | 131,565,000 | 121,114,000 | 76,087,000 | 649,304,000 | 156,650,000 | 141,019,000 | 10,323,000 | 542,786,000 | 125,536,000 | 99,285,000 | 39,786,000 | 424,637,000 | 136,851,000 | 101,830,000 | 21,950,000 | 365,729,000 | 18,258,000 | -6,721,000 | 205,949,000 | 56,746,000 | -32,668,000 | 199,576,000 | 47,532,000 | 15,844,000 | 185,419,000 | 41,419,000 | 24,851,000 | 146,015,000 | 33,122,000 | 29,932,000 | 86,287,000 | 12,503,000 | 7,907,000 | 1,704,000 | 58,792,000 | |||||||||||||||||||||||||||||||||||||||||||||||
impairment of right-of-use assets | 0 | 0 | 0 | 0 | 1,629,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of fixed assets | 0 | 0 | 0 | 1,452,000 | 123,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash acquired | 0 | -155,428,000 | 0 | -42,942,000 | -8,252,000 | 267,000 | -10,251,000 | 0 | -505,000 | -955,000 | -2,800,000 | -2,547,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 150,000 | 0 | 60,000 | 80,000 | 115,000 | 0 | 60,000 | 120,000 | 0 | 166,000 | 0 | 180,000 | 0 | 0 | 60,000 | 109,000 | 225,000 | 0 | 230,000 | 243,000 | 1,324,000 | 0 | 806,000 | 0 | 1,338,000 | 0 | 318,000 | 170,000 | 1,440,000 | 0 | 510,000 | 0 | 1,479,000 | 0 | 418,000 | 0 | 1,529,000 | 0 | 140,000 | 0 | 1,017,000 | 339,000 | 252,000 | 801,000 | 0 | 0 | 157,000 | 0 | 1,153,000 | 1,458,000 | 341,000 | 141,000 | 1,755,000 | 139,000 | 888,000 | 251,000 | 1,542,000 | 123,000 | 513,000 | 190,000 | 1,296,000 | ||||||||||||||||||||||||||
dividends paid to shareholders | -25,056,000 | -19,314,000 | -17,485,000 | -17,617,000 | -8,031,000 | -8,066,000 | -8,171,000 | -8,703,000 | -6,572,000 | -6,665,000 | -6,683,000 | -6,866,000 | -5,544,000 | -5,540,000 | -5,607,000 | -5,807,000 | -5,506,000 | -5,583,000 | -5,628,000 | -6,081,000 | -5,701,000 | -6,015,000 | -5,716,000 | -6,027,000 | -5,713,000 | -5,705,000 | -5,714,000 | -5,823,000 | -5,772,000 | -5,796,000 | -5,841,000 | -5,909,000 | -5,774,000 | -5,770,000 | -5,174,000 | -5,115,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on life insurance policy loans | -3,608,000 | 0 | 0 | -516,000 | -1,582,000 | -612,000 | -50,000 | 0 | -114,000 | -4,402,000 | -7,281,000 | 0 | -596,000 | 0 | 0 | 0 | -943,000 | -965,000 | -1,784,000 | -90,000 | -50,000 | 0 | -414,000 | 0 | -100,000 | 0 | -1,151,000 | 0 | -2,596,000 | 0 | -705,000 | -403,000 | 0 | 0 | -367,000 | 0 | 627,000 | -3,583,000 | 0 | -308,000 | -7,371,000 | -4,396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to noncontrolling interest | -145,000 | -557,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 131,565,000 | 156,650,000 | 130,858,000 | 59,577,000 | 76,387,000 | 85,933,000 | 45,258,000 | 41,419,000 | 49,792,000 | 33,122,000 | 31,196,000 | 14,282,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used to pay interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used to pay income taxes, net of refunds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends - noncontrolling interest | -1,468,000 | -1,456,000 | -1,588,000 | 0 | -1,064,000 | 0 | -1,565,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on marketable securities | -3,752,000 | -3,864,000 | -1,941,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of employee stock options and in connection with an employee stock purchase plan | 3,651,000 | 0 | 4,696,000 | 0 | 3,235,000 | 0 | 4,371,000 | 0 | 3,326,000 | 0 | 3,593,000 | 0 | 2,335,000 | 0 | 3,371,000 | 0 | 3,371,000 | 0 | 4,313,000 | 1,000 | 3,166,000 | 0 | 4,105,000 | 0 | 2,901,000 | 0 | 3,984,000 | 140,000 | 2,367,000 | 184,000 | 2,430,000 | 66,000 | 1,481,000 | 112,000 | 2,379,000 | 816,000 | 293,000 | 405,000 | 1,479,000 | 1,432,000 | 3,519,000 | 2,032,000 | 1,822,000 | 791,000 | 324,000 | 846,000 | 173,000 | 972,000 | 268,000 | 22,000 | 3,109,000 | 2,069,000 | 6,010,000 | 512,000 | 1,493,000 | 566,000 | 1,969,000 | 372,000 | 3,619,000 | 129,000 | 996,000 | 723,000 | 1,761,000 | 2,249,000 | 851,000 | 14,077,000 | 6,070,000 | 7,582,000 | 5,964,000 | 8,761,000 | 2,571,000 | 5,502,000 | 7,244,000 | 1,351,000 | 7,378,000 | |||||||||||||||||
loss on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of right of use assets | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of right to use assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt | 600,000,000 | 395,500,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt | -600,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration from acquisitions | 0 | 0 | 0 | -455,000 | 0 | 0 | 0 | -455,000 | -15,000,000 | -3,000,000 | -800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tradename write-offs | 0 | 106,555,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of long-lived assets | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under life insurance policies | 0 | 0 | 2,000 | 2,000 | 3,000 | 359,000 | 4,415,000 | 1,135,000 | 142,000 | 347,000 | 248,000 | 2,033,000 | 121,000 | 3,098,000 | 262,000 | 1,033,000 | 15,000 | 411,000 | 264,000 | 1,037,000 | 15,000 | 412,000 | 264,000 | 1,070,000 | -35,000 | 312,000 | 294,000 | 1,040,000 | 18,000 | 416,000 | 523,000 | 1,998,000 | 79,000 | 1,514,000 | 2,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition, net of cash acquired | 0 | 0 | -2,880,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on term loan | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by operating activities | -161,919,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of tradenames | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in unconsolidated subsidiaries | -120,000 | -62,000 | -100,000 | -29,000 | -110,000 | -97,000 | -60,000 | -30,000 | -112,000 | -113,000 | -29,000 | -79,000 | -185,000 | -181,000 | -540,000 | -725,000 | -485,000 | -778,000 | -452,000 | -466,000 | -677,000 | -470,000 | -557,000 | -465,000 | -543,000 | -593,000 | -344,000 | -630,000 | -578,000 | -293,000 | -472,000 | -507,000 | -354,000 | -534,000 | -512,000 | -462,000 | 548,000 | -390,000 | -226,000 | -23,000 | -49,000 | 1,408,000 | -2,408,000 | -1,316,000 | -1,057,000 | -867,000 | -1,110,000 | -1,146,000 | -825,000 | -947,000 | -964,000 | -932,000 | -933,000 | -755,000 | -736,000 | -736,000 | -1,290,000 | -304,000 | 304,000 | -386,000 | -108,000 | -171,000 | -171,000 | 155,000 | -98,000 | -511,000 | ||||||||||||||||||||||||||
principal payments on term loan facility | -6,875,000 | -5,156,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other assets and liabilities, net of effect of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash acquired and earnout | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of mexico subsidiary, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums on company-owned life insurance policies | -271,000 | -938,000 | -28,000 | -419,000 | -284,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan facility | 0 | 0 | 0 | 275,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payment on term loan facility | -5,156,000 | -5,156,000 | -5,157,000 | -5,156,000 | -5,156,000 | -5,157,000 | -5,156,000 | -140,000,000 | -7,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration from acquisition | 0 | 0 | 0 | -485,000 | 0 | 0 | 0 | -1,070,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of tax withholdings on restricted stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends – noncontrolling interest | -1,101,000 | 0 | 26,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax and other receivables | 11,652,000 | 3,723,000 | -10,930,000 | -373,000 | 5,217,000 | -8,093,000 | -1,546,000 | -10,637,000 | 1,145,000 | 7,004,000 | -6,090,000 | 152,000 | -2,243,000 | -156,000 | 2,481,000 | -5,032,000 | -2,009,000 | 235,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 107,365,000 | 606,000 | 282,019,000 | 101,272,000 | 5,960,000 | 244,073,000 | -63,401,000 | -5,771,000 | 276,514,000 | 56,261,000 | 9,617,000 | 238,573,000 | 65,156,000 | 32,202,000 | 150,426,000 | -24,681,000 | -3,456,000 | 196,372,000 | 26,027,000 | 35,232,000 | 156,937,000 | 30,191,000 | 5,102,000 | 146,016,000 | -7,127,000 | -4,631,000 | 187,569,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of mexico subsidiary, cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit related to stock-based compensation | 27,000 | 17,000 | -299,000 | 332,000 | 178,000 | 74,000 | 592,000 | 4,064,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used) in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock – repurchased program | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock | -4,161,000 | -701,000 | -113,000 | -23,000 | -6,573,000 | -196,000 | -94,000 | -17,000 | -3,731,000 | -223,000 | -59,000 | -22,000 | -1,945,000 | -165,000 | -30,000 | -144,000 | -2,499,000 | -98,000 | -19,000 | -84,000 | -4,014,000 | -427,000 | -27,000 | -2,266,000 | -11,124,000 | -1,483,000 | -291,000 | -132,000 | -1,230,000 | -49,000 | -1,957,000 | -5,446,000 | -2,136,000 | -1,545,000 | -8,085,000 | -36,681,000 | -17,851,000 | -31,685,000 | -13,000 | -53,000 | -25,871,000 | -18,713,000 | -10,000 | -1,216,000 | -748,000 | -1,145,000 | 0 | -1,967,000 | -374,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition of mexican subsidiary, cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | 0 | 0 | 0 | 2,861,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options | 130,000 | 36,000 | 185,000 | 1,165,000 | -1,408,000 | 678,000 | 40,000 | 97,000 | 91,000 | 42,000 | 162,000 | -1,000 | 4,003,000 | -1,489,000 | -1,675,000 | -1,450,000 | -823,000 | 7,000 | 126,000 | 36,000 | 1,139,000 | 197,000 | 380,000 | 2,896,000 | 753,000 | 2,590,000 | 2,668,000 | 1,000,000 | 2,229,000 | 1,455,000 | 894,000 | 1,292,000 | 559,000 | 1,495,000 | 217,000 | 1,566,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of acquisition-related contingent consideration | 0 | 0 | -3,041,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of purchase price held back from previous acquisition | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used in) by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used to pay income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other assets and liabilities, net of effects of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums on life insurance policies | -19,000 | -419,000 | -289,000 | -1,012,000 | -15,000 | -423,000 | -293,000 | -1,011,000 | -18,000 | -417,000 | -292,000 | -1,047,000 | -13,000 | -350,000 | -261,000 | -1,011,000 | -14,000 | -425,000 | -302,000 | -1,040,000 | -14,000 | -425,000 | -310,000 | -1,041,000 | -56,000 | -428,000 | -310,000 | -1,071,000 | -40,000 | -423,000 | -308,000 | -1,072,000 | -44,000 | -429,000 | -312,000 | -862,000 | -58,000 | -662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash acquired and contingent consideration | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | 0 | 0 | 0 | 2,983,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of dividends by majority owned consolidated subsidiaries | -300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided in operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash acquired and earn-outs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on marketable securities classified as trading | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on marketable securities classified as trading | 831,000 | 1,625,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of property and equipment | 8,000 | 30,000 | -3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on marketable securities classified as trading | -2,967,000 | -2,162,000 | -3,412,000 | -2,355,000 | -3,252,000 | 1,420,000 | -3,611,000 | -1,411,000 | -2,015,000 | -4,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables, including income tax and other receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit (expense) from exercise of stock options | -33,000 | 1,650,000 | 617,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables and income tax and other receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | -7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 4,583,000 | -24,957,000 | 13,603,000 | 2,543,000 | -18,995,000 | -25,291,000 | 1,088,000 | -6,006,000 | -15,865,000 | -12,733,000 | 26,103,000 | 27,590,000 | 10,794,000 | -19,848,000 | 17,962,000 | 3,432,000 | -18,840,000 | -25,768,000 | 13,392,000 | -10,089,000 | -11,699,000 | -17,570,000 | 6,382,000 | -7,215,000 | -2,905,000 | -15,721,000 | 8,954,000 | -6,383,000 | -8,598,000 | -16,410,000 | 2,394,000 | -3,869,000 | 1,436,000 | 4,122,000 | 626,000 | 14,624,000 | 3,292,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 780,000 | -2,697,000 | -1,764,000 | 42,000 | -357,000 | -4,417,000 | -1,889,000 | 2,455,000 | -1,276,000 | -3,488,000 | 432,000 | 2,487,000 | -1,703,000 | -2,556,000 | -1,140,000 | -646,000 | -777,000 | -580,000 | -1,195,000 | -114,000 | 995,000 | -2,018,000 | -458,000 | -75,000 | -633,000 | 857,000 | -388,000 | -1,384,000 | -756,000 | -1,054,000 | -32,000 | -122,000 | 24,000 | 819,000 | -138,000 | -777,000 | 1,886,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of property and equipment | 12,000 | 3,000 | -5,000 | 22,000 | 60,000 | 121,000 | -235,000 | -78,000 | 515,000 | 3,492,000 | 163,000 | 64,000 | 21,000 | 5,000 | -36,000 | 161,000 | -107,000 | 138,000 | -12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) in financing activities | 1,104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on cash surrender value of life insurance policies | -2,883,000 | -1,479,000 | -1,817,000 | -3,379,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on available-for-sale marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other-than-temporary impairment on available-for-sale securities, net of unrealized gains reclassified to other income upon the transfer of available-for-sale securities to trading | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(purchase of) proceeds from marketable securities | -6,386,000 | -24,106,000 | -10,401,000 | -814,000 | 6,347,000 | -1,978,000 | -7,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax expense from exercise of stock options | 589,000 | -815,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of earn-outs from acquisitions | -675,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on available-for-sale marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (purchase of) marketable securities | 1,804,000 | 4,317,000 | 2,007,000 | 1,083,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other-than temporary impairment on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on available-for sale marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on available-for sale marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid in kind and amortization of discount on convertible securities | 325,000 | 99,000 | 244,000 | 247,000 | 384,000 | 99,000 | 246,000 | 246,000 | 237,000 | 246,000 | -245,000 | 1,177,000 | 1,137,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on marketable securities | 3,776,000 | 22,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of debt to equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receipts on stockholders’ notes | 2,000 | 2,000 | 1,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,000 | 1,000 | 3,000 | 1,000 | 17,000 | 2,000 | 3,000 | 2,000 | -100,000 | -79,000 | 39,000 | 167,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rates on cash and cash equivalents | -614,000 | -22,888,000 | 456,000 | 3,524,000 | 4,475,000 | 757,000 | 2,023,000 | -2,263,000 | 1,756,000 | 90,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents during the period | 18,258,000 | -6,721,000 | -99,347,000 | 56,746,000 | 23,907,000 | -89,530,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the period | 0 | 0 | 305,296,000 | 0 | -56,575,000 | 289,106,000 | 0 | 0 | 257,543,000 | 0 | 0 | 199,133,000 | 0 | 0 | 108,102,000 | 0 | 0 | 0 | 66,128,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | 4,211,000 | 459,000 | 599,000 | 871,000 | 1,318,000 | 1,085,000 | 1,397,000 | 1,895,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gains on marketable securities | -237,000 | -1,542,000 | -3,186,000 | -810,000 | -17,000 | -303,000 | -1,440,000 | -606,000 | -100,000 | -358,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of property and equipment | 7,000 | 9,000 | 4,000 | 39,000 | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on cash surrender value of life insurance policies | -1,000,000 | -898,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery on investment loss | -150,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -2,247,000 | -340,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non cash compensation arrangements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash required | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of employee stock options and in connection with employee stock purchase plan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of consolidated cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on convertible securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation arrangements | 3,378,000 | 3,591,000 | 3,033,000 | 2,463,000 | 2,333,000 | 1,118,000 | 1,519,000 | 979,000 | 1,532,000 | -71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales (purchase) of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used) in investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from life insurance policy benefits | 398,000 | 0 | 0 | 339,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash & cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents during the period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions | 0 | 0 | -38,000 | -1,011,000 | 0 | 0 | 0 | -419,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gains on marketable and equity securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from surrender of life insurance policies | 6,903,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of futurestep minority shares | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of acquisition notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash flows | -707,000 | -2,131,000 | 470,000 | 3,216,000 | 523,000 | 1,145,000 | 96,000 | 1,032,000 | -1,077,000 | -76,000 | -3,028,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dividends on mexico investment | 878,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized (gains) loss on marketable and equity securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible debt, preferred stock and warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on previous credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charge | 0 | 315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
surrender of life insurance policies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax | -1,023,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted stock compensation | 487,000 | 538,000 | 476,000 | 320,000 | 289,000 | 339,000 | 346,000 | 543,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
variable stock-based compensation | 94,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 899,000 | 98,000 | -555,000 | 1,049,000 | -124,000 | -4,178,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 2,174,000 | 2,527,000 | 3,534,000 | 3,673,000 | 3,784,000 | 3,871,000 | 3,831,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 23,000 | 19,000 | 335,000 | 326,000 | 278,000 | 360,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of note payable discount | 0 | 80,000 | 80,000 | 84,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on marketable securities and other assets | 63,000 | 290,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of marketable securities | 545,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | -321,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums on life insurance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from life insurance policy benefit payments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments) borrowings on previous credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and receipts on stockholders’ notes | 1,692,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss(gain) on disposition of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charge | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from life insurance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of shareholder acquisition notes | 0 | 0 | -4,400,000 | -472,000 | -4,656,000 | -1,179,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock and payment on related notes | -293,000 | -813,000 | -420,000 | -65,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid in kind and amortization on convertible securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash surrender value gains | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other assets and liabilities, net of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of convertible debt, preferred stock and warrants | 0 | -51,000 | -43,000 | 45,722,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under life insurance policies | 531,000 | 5,641,000 | 50,000 | 2,507,000 | 1,211,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock and receipts on stockholders’ notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid in kind and amortization on convertible debt discount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash surrender value gains and benefits in excess of premiums paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums paid on life insurance, net of benefits received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of goodwill | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid in kind and amortization on convertible debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash surrender value (gains) losses and benefits in excess of premiums paid | -197,000 | -197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums on life insurance, net of benefits received | -580,000 | -3,896,000 | -87,000 | -2,379,000 | -235,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings on previous credit facility | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock and payment of related notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock and receipts on shareholders’ notes | 151,000 | 3,000 | 227,000 | 513,000 | 600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, dividends and amortization on convertible debt and preferred stock | 872,000 | 872,000 | 446,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision | -70,000 | 1,378,000 | -977,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings on credit line | 0 | -39,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of other intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges, including 12,578 of liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) on credit line | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency exchange rate changes on cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charge, including 12,889 in accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling shareholders’ interest and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on credit line |
We provide you with 20 years of cash flow statements for Korn Ferry stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Korn Ferry stock. Explore the full financial landscape of Korn Ferry stock with our expertly curated income statements.
The information provided in this report about Korn Ferry stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.