Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 144,075,000 | 155,016,000 | 139,229,000 | -976,000 | 147,822,000 | 137,594,000 | 78,499,000 | 149,325,000 | 140,425,000 | 130,888,000 | 76,198,000 | 66,605,000 | 146,188,000 | 134,205,000 | 92,151,000 | 124,132,000 | 106,838,000 | 119,609,000 | 38,329,000 | 108,706,000 | 62,758,000 | 31,429,000 | 40,493,000 | 102,753,000 | 99,709,000 | 118,396,000 | 51,253,000 | 95,693,000 | 94,056,000 | 100,431,000 | 15,052,000 | 87,164,000 | 96,331,000 | 92,394,000 | 41,787,000 | 80,525,000 | 85,061,000 | 81,909,000 | 51,314,000 | 76,529,000 | 85,965,000 | 59,360,000 | 40,716,000 | 207,883,000 | 35,050,000 | 15,422,000 | -4,837,000 | 6,614,000 | 18,340,000 | 21,255,000 | -6,070,000 | 7,219,000 | 11,496,000 | 13,922,000 | -22,816,000 | 6,434,000 | 3,992,000 | 11,426,000 | -13,240,000 | -7,119,000 | 781,000 | -8,937,000 | -24,827,000 | -19,682,000 | -5,204,000 | -11,819,000 | -21,333,000 | -6,837,000 | 3,750,000 | 14,344,000 | -1,534,000 | 4,473,000 | 14,525,000 | 18,380,000 | 8,839,000 | 7,148,000 | 16,839,000 | 18,372,000 | 1,540,000 | 5,919,000 | 12,081,000 | 18,744,000 | 5,035,000 | 822,000 | 5,915,000 | 8,865,000 | -2,447,000 |
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 86,276,000 | 78,110,000 | 77,821,000 | 235,436,000 | 75,112,000 | 77,191,000 | 75,228,000 | 70,504,000 | 74,636,000 | 75,158,000 | 73,125,000 | 147,239,000 | 65,833,000 | 67,750,000 | 68,627,000 | 65,623,000 | 84,300,000 | 60,622,000 | 60,749,000 | 63,748,000 | 61,237,000 | 63,998,000 | 62,313,000 | 62,878,000 | 63,951,000 | 61,693,000 | 61,506,000 | 58,010,000 | 55,089,000 | 55,322,000 | 56,840,000 | 56,101,000 | 51,796,000 | 51,782,000 | 51,425,000 | 52,229,000 | 49,307,000 | 51,933,000 | 51,489,000 | 47,037,000 | 46,441,000 | 48,725,000 | 49,230,000 | 55,185,000 | 62,675,000 | 71,049,000 | 69,526,000 | 81,087,000 | 73,183,000 | 72,408,000 | 73,901,000 | 76,800,000 | 73,915,000 | 72,995,000 | 72,373,000 | 78,185,000 | 75,171,000 | 72,410,000 | 73,873,000 | 78,579,000 | 77,617,000 | 78,165,000 | 78,342,000 | 83,933,000 | 83,529,000 | 83,489,000 | 85,774,000 | 94,172,000 | 80,486,000 | 79,303,000 | 77,693,000 | 86,059,000 | 74,352,000 | 73,150,000 | 73,318,000 | 78,388,000 | 76,030,000 | 74,089,000 | 73,178,000 | 71,402,000 | 74,656,000 | 71,916,000 | 69,238,000 | 76,180,000 | 77,037,000 | 71,519,000 | 69,320,000 |
stock-based compensation | 7,580,000 | 7,148,000 | 10,577,000 | 6,812,000 | 12,097,000 | 11,150,000 | 14,466,000 | 6,287,000 | 3,916,000 | 4,406,000 | 8,040,000 | 5,108,000 | 7,443,000 | 1,780,000 | 13,076,000 | 5,789,000 | 3,675,000 | 7,726,000 | 4,884,000 | 2,725,000 | 3,437,000 | 11,569,000 | 10,572,000 | 5,273,000 | 2,233,000 | 6,698,000 | 8,624,000 | 6,607,000 | 7,514,000 | 2,539,000 | 2,017,000 | 2,565,000 | 2,478,000 | 8,910,000 | 8,358,000 | 8,093,000 | 3,199,000 | 8,382,000 | 6,121,000 | 7,486,000 | 3,901,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization included in interest expense | 1,537,000 | 1,533,000 | 1,523,000 | 1,502,000 | 1,559,000 | 1,640,000 | 1,631,000 | 1,618,000 | 1,626,000 | 1,652,000 | 1,642,000 | 1,631,000 | 1,577,000 | 1,479,000 | 1,471,000 | 1,472,000 | 1,443,000 | 1,591,000 | 1,371,000 | 1,442,000 | 1,589,000 | 1,500,000 | 1,378,000 | 1,353,000 | 1,342,000 | 1,338,000 | 1,332,000 | 1,258,000 | 1,214,000 | 1,206,000 | 1,242,000 | 1,254,000 | 1,243,000 | 1,275,000 | 1,348,000 | 1,340,000 | 1,332,000 | 1,279,000 | 1,382,000 | 1,184,000 | 1,174,000 | 1,166,000 | 1,158,000 | 1,154,000 | 1,172,000 | 1,168,000 | 1,283,000 | 3,313,000 | 4,262,000 | 4,186,000 | 2,906,000 | 4,640,000 | 4,330,000 | 4,274,000 | 4,497,000 | 4,697,000 | 4,679,000 | 4,607,000 | 4,534,000 | 4,355,000 | 4,537,000 | 4,093,000 | 3,949,000 | 3,719,000 | 4,338,000 | 10,103,000 | 1,282,000 | 1,221,000 | 1,236,000 | 1,241,000 | 1,245,000 | 1,247,000 | 1,133,000 | 1,117,000 | 1,090,000 | 915,000 | 1,450,000 | 1,215,000 | 1,213,000 | 1,284,000 | 1,386,000 | 1,332,000 | 1,333,000 | ||||
gain on disposition of assets and investments | -2,155,000 | -4,176,000 | -69,785,000 | -13,731,000 | -53,000 | -1,374,000 | -563,000 | -193,000 | -26,000 | -1,481,000 | -415,000 | -1,015,000 | -2,504,000 | -32,000 | 407,000 | -1,843,000 | 8,701,000 | -287,000 | -2,734,000 | -607,000 | -1,036,000 | -2,874,000 | -189,000 | -1,535,000 | -5,203,000 | -1,191,000 | -775,000 | -701,000 | -606,000 | -936,000 | -6,447,000 | -1,144,000 | -1,173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 0 | 0 | 21,604,000 | 0 | 7,051,000 | 5,000 | 18,179,000 | 0 | 0 | 0 | 15,429,000 | 0 | 0 | 0 | 0 | 56,000 | 3,142,000 | 0 | 0 | 20,847,000 | 5,176,000 | 9,676,000 | 1,984,000 | 0 | 29,972,000 | 226,000 | 261,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of investee | -3,007,000 | -2,370,000 | -699,000 | -449,000 | -178,000 | -1,660,000 | -1,554,000 | -355,000 | -746,000 | -2,243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax benefit | -157,000 | -1,152,000 | -342,000 | -1,020,000 | -557,000 | -87,000 | -355,000 | -182,000 | -1,187,000 | -5,365,000 | -5,086,000 | 11,629,000 | -21,664,000 | 4,068,000 | -5,275,000 | 573,000 | -5,959,000 | -14,447,000 | -10,888,000 | -2,015,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 3,581,000 | 2,079,000 | 1,195,000 | 3,878,000 | 3,249,000 | 1,331,000 | 312,000 | 4,128,000 | 3,051,000 | 4,161,000 | 1,397,000 | 3,145,000 | 1,500,000 | 4,407,000 | -39,000 | 1,816,000 | 1,465,000 | 1,617,000 | -371,000 | 3,287,000 | 1,111,000 | 5,125,000 | 3,206,000 | 3,001,000 | 2,950,000 | 2,254,000 | 2,403,000 | 2,438,000 | 1,607,000 | 1,734,000 | 2,206,000 | 753,000 | 2,613,000 | 1,968,000 | 1,428,000 | 1,039,000 | 2,291,000 | 1,831,000 | 1,709,000 | 1,661,000 | 859,000 | 2,314,000 | 1,672,000 | 1,490,000 | 1,707,000 | 1,150,000 | 1,600,000 | 1,085,000 | 1,848,000 | 1,824,000 | 1,277,000 | 1,176,000 | 1,568,000 | 1,777,000 | 963,000 | 3,045,000 | 1,830,000 | 1,541,000 | 1,175,000 | 3,379,000 | 1,578,000 | 1,768,000 | 2,011,000 | 4,225,000 | 2,943,000 | 3,121,000 | 2,374,000 | 6,321,000 | 2,451,000 | 3,134,000 | 2,459,000 | 2,550,000 | 1,818,000 | 1,650,000 | 1,148,000 | 2,480,000 | 1,319,000 | 1,327,000 | 1,161,000 | 1,998,000 | 1,318,000 | 1,747,000 | 1,611,000 | 2,609,000 | 1,703,000 | 2,212,000 | 1,248,000 |
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 1,378,000 | -39,469,000 | 25,469,000 | 11,933,000 | -35,899,000 | -21,263,000 | 2,229,000 | 5,011,000 | 8,834,000 | -66,797,000 | 24,208,000 | 6,999,000 | 6,643,000 | -50,547,000 | 14,394,000 | -209,000 | -6,849,000 | -40,317,000 | 22,691,000 | -17,966,000 | 5,481,000 | 14,062,000 | -290,000 | 7,382,000 | -16,636,000 | -34,301,000 | 15,198,000 | -1,620,000 | -781,000 | -21,015,000 | -9,876,000 | 20,559,000 | -5,878,000 | -31,250,000 | -955,000 | 16,395,000 | -2,433,000 | -28,229,000 | -8,410,000 | 11,611,000 | -2,226,000 | -16,981,000 | -1,438,000 | 9,665,000 | 2,202,000 | -23,063,000 | -2,357,000 | 15,822,000 | -3,506,000 | -20,940,000 | 1,961,000 | 6,891,000 | -5,846,000 | -16,240,000 | 1,412,000 | 11,863,000 | -9,477,000 | -12,727,000 | -4,281,000 | 14,953,000 | -10,218,000 | -11,008,000 | 1,734,000 | 11,949,000 | -11,741,000 | -7,811,000 | 5,520,000 | 9,452,000 | 4,980,000 | -22,780,000 | -2,665,000 | 19,308,000 | -15,397,000 | -15,803,000 | 1,033,000 | 3,459,000 | -8,442,000 | -12,469,000 | -131,000 | 15,338,000 | -16,138,000 | -6,320,000 | -17,795,000 | 12,249,000 | -2,618,000 | -12,806,000 | -1,649,000 |
prepaid expenses | 4,864,000 | 1,731,000 | -6,332,000 | -1,029,000 | 5,038,000 | 81,000 | -6,746,000 | 2,184,000 | 4,356,000 | 5,380,000 | -10,833,000 | 1,775,000 | 2,832,000 | 24,000 | -5,537,000 | -3,540,000 | 1,269,000 | -1,814,000 | -1,408,000 | 815,000 | 20,835,000 | -22,936,000 | -22,926,000 | 18,890,000 | 2,575,000 | 1,102,000 | -22,043,000 | 18,640,000 | 2,096,000 | 282,000 | -20,230,000 | 16,228,000 | 3,950,000 | 611,000 | -18,886,000 | 17,329,000 | 2,407,000 | 201,000 | -18,736,000 | 16,879,000 | 2,319,000 | 811,000 | -17,428,000 | 17,701,000 | 5,326,000 | -870,000 | -16,198,000 | 18,977,000 | 1,594,000 | -401,000 | -19,571,000 | 14,357,000 | 1,998,000 | -1,656,000 | -18,858,000 | 13,670,000 | 297,000 | -643,000 | -18,104,000 | 13,714,000 | 733,000 | -298,000 | -14,597,000 | 11,551,000 | 490,000 | -1,771,000 | -12,779,000 | ||||||||||||||||||||
other assets | 5,300,000 | 2,413,000 | -12,984,000 | -4,625,000 | 7,883,000 | -4,376,000 | -6,306,000 | -1,126,000 | 2,012,000 | 3,274,000 | -7,523,000 | -799,000 | 6,091,000 | 5,684,000 | -8,265,000 | 5,474,000 | 125,000 | 4,869,000 | -5,438,000 | 5,519,000 | 9,289,000 | 2,421,000 | -9,600,000 | -3,569,000 | 3,420,000 | 3,285,000 | -14,393,000 | 1,130,000 | 6,257,000 | 2,983,000 | -7,542,000 | -4,076,000 | 2,931,000 | 4,788,000 | -12,053,000 | -461,000 | 3,679,000 | 5,816,000 | -3,572,000 | 19,000 | 830,000 | 3,463,000 | -8,787,000 | 463,000 | 5,577,000 | 477,000 | -5,855,000 | -6,174,000 | 5,266,000 | -1,740,000 | -2,322,000 | -1,828,000 | 4,490,000 | 1,221,000 | -6,759,000 | -6,373,000 | 4,204,000 | 2,403,000 | -2,097,000 | 31,578,000 | -470,000 | 632,000 | -1,017,000 | -14,935,000 | 1,817,000 | 933,000 | -2,879,000 | 1,853,000 | -1,892,000 | 6,719,000 | -4,668,000 | -10,662,000 | 930,000 | -10,000 | -4,391,000 | -7,133,000 | 4,734,000 | 1,079,000 | 3,465,000 | -4,025,000 | 355,000 | 2,769,000 | -5,162,000 | 1,081,000 | -3,683,000 | 1,481,000 | 234,000 |
trade accounts payable | -742,000 | -1,491,000 | 2,250,000 | 521,000 | 113,000 | 2,303,000 | 325,000 | 1,123,000 | 452,000 | 29,000 | -1,911,000 | 2,071,000 | 100,000 | 501,000 | -1,496,000 | 1,377,000 | 1,143,000 | -65,000 | -1,147,000 | 1,027,000 | -161,000 | -116,000 | 91,000 | -2,129,000 | 1,309,000 | 217,000 | 1,303,000 | 98,000 | 360,000 | -36,000 | 944,000 | -92,000 | 93,000 | -218,000 | 526,000 | 15,000 | -913,000 | -568,000 | 720,000 | 869,000 | -3,183,000 | 142,000 | 1,714,000 | -1,619,000 | -151,000 | 13,000 | 2,833,000 | -2,325,000 | -334,000 | 856,000 | 1,714,000 | -135,000 | 1,219,000 | -708,000 | -503,000 | 867,000 | -833,000 | -629,000 | 106,000 | 464,000 | 2,822,000 | -1,272,000 | 446,000 | 313,000 | -1,183,000 | -675,000 | -2,838,000 | -14,260,000 | 14,175,000 | -5,938,000 | 1,571,000 | -3,362,000 | 2,811,000 | 1,591,000 | 4,327,000 | -9,316,000 | 7,752,000 | 2,539,000 | -138,000 | 396,000 | 379,000 | -435,000 | 2,978,000 | -990,000 | 2,592,000 | 0 | -2,000 |
accrued expenses | 3,865,000 | -1,143,000 | -6,907,000 | 16,937,000 | 8,385,000 | 13,935,000 | -20,355,000 | 6,341,000 | 8,482,000 | 7,479,000 | -24,010,000 | 2,000,000 | 2,313,000 | 7,414,000 | -22,500,000 | 5,943,000 | 12,792,000 | 13,000,000 | -22,182,000 | 21,649,000 | 415,000 | 8,970,000 | -20,982,000 | 16,418,000 | -4,487,000 | 27,682,000 | -41,210,000 | 14,416,000 | -3,752,000 | 10,726,000 | -27,682,000 | 12,260,000 | -12,912,000 | 17,790,000 | -26,646,000 | 15,868,000 | -8,810,000 | 17,398,000 | -14,211,000 | 10,792,000 | -3,156,000 | 5,798,000 | -10,099,000 | 11,321,000 | -5,369,000 | -3,752,000 | 6,073,000 | -24,487,000 | 20,927,000 | -12,078,000 | 9,267,000 | -2,053,000 | 12,622,000 | -2,646,000 | -5,664,000 | -4,645,000 | 11,786,000 | 1,023,000 | -8,794,000 | 3,159,000 | 8,241,000 | 7,106,000 | -18,781,000 | 27,851,000 | -25,028,000 | 30,242,000 | -23,389,000 | -4,318,000 | -12,700,000 | 19,346,000 | -24,708,000 | -6,170,000 | 6,749,000 | 26,240,000 | -27,062,000 | 8,539,000 | 1,270,000 | 23,874,000 | -22,679,000 | 18,217,000 | 1,070,000 | 7,187,000 | -17,664,000 | 11,888,000 | 1,322,000 | 5,878,000 | -16,064,000 |
operating lease liabilities | 6,644,000 | 3,491,000 | -31,763,000 | 30,557,000 | 2,886,000 | 6,090,000 | -32,035,000 | 28,328,000 | 4,818,000 | 10,145,000 | -40,801,000 | 26,079,000 | 2,899,000 | 9,006,000 | -30,786,000 | 26,379,000 | 6,479,000 | 5,211,000 | -34,250,000 | 23,924,000 | 9,360,000 | 19,589,000 | -28,324,000 | 50,317,000 | 4,621,000 | -16,629,000 | -29,207,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | -28,401,000 | 24,122,000 | 6,100,000 | -17,376,000 | 7,287,000 | 31,804,000 | 4,697,000 | -18,403,000 | -29,853,000 | 23,704,000 | 13,198,000 | -48,759,000 | -15,641,000 | 23,401,000 | -6,111,000 | -13,943,000 | -17,372,000 | 30,545,000 | 1,130,000 | -7,105,000 | -10,752,000 | 138,000 | -4,861,000 | -4,600,000 | 2,679,000 | 24,227,000 | -6,695,000 | -2,851,000 | -10,642,000 | 17,122,000 | 4,999,000 | -13,932,000 | -12,512,000 | 18,166,000 | 3,646,000 | -11,816,000 | -11,618,000 | 20,143,000 | -780,000 | -13,079,000 | -4,103,000 | 10,011,000 | 2,613,000 | -14,870,000 | -7,622,000 | 17,704,000 | 8,775,000 | -9,730,000 | 3,594,000 | 18,265,000 | -15,764,000 | 2,439,000 | -4,666,000 | 9,699,000 | 2,101,000 | -22,686,000 | 7,771,000 | -1,345,000 | 2,876,000 | -12,811,000 | 5,451,000 | -610,000 | -4,180,000 | -5,080,000 | 12,948,000 | -2,258,000 | 1,083,000 | -312,000 | 2,857,000 | -1,400,000 | -4,579,000 | -3,099,000 | 6,357,000 | -108,000 | -3,760,000 | -3,216,000 | 7,309,000 | -1,075,000 | -196,000 | -2,414,000 | 5,938,000 | -2,512,000 | -2,172,000 | -687,000 | 2,752,000 | -2,980,000 | 681,000 |
net cash from operating activities | 235,657,000 | 229,487,000 | 127,745,000 | 227,393,000 | 256,342,000 | 110,562,000 | 222,547,000 | 198,161,000 | 108,712,000 | 224,475,000 | 210,592,000 | 102,038,000 | 202,977,000 | 201,939,000 | 83,318,000 | 150,780,000 | 147,745,000 | 62,932,000 | 170,921,000 | 176,323,000 | 60,726,000 | 154,305,000 | 175,012,000 | 40,772,000 | 125,885,000 | 160,257,000 | 34,496,000 | 126,801,000 | 159,488,000 | 51,537,000 | 125,253,000 | 133,486,000 | 54,731,000 | 129,772,000 | 110,848,000 | 62,584,000 | 142,730,000 | 100,233,000 | 51,721,000 | 119,326,000 | 97,321,000 | 36,702,000 | 112,266,000 | 84,613,000 | 25,826,000 | 97,009,000 | 85,519,000 | 7,651,000 | 75,011,000 | 97,050,000 | 19,361,000 | 106,406,000 | 108,959,000 | 22,359,000 | 102,103,000 | 110,149,000 | 33,352,000 | 107,025,000 | 121,959,000 | 34,921,000 | 92,973,000 | 104,882,000 | 24,456,000 | 92,240,000 | |||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | -46,814,000 | -64,937,000 | -22,143,000 | -14,310,000 | -2,891,000 | -9,927,000 | -18,265,000 | -18,637,000 | -78,202,000 | -28,495,000 | -13,627,000 | -191,906,000 | -53,568,000 | -178,999,000 | -55,293,000 | -204,664,000 | -80,357,000 | -23,903,000 | -3,333,000 | -16,837,000 | -2,594,000 | -12,588,000 | -13,565,000 | -11,719,000 | -136,418,000 | -11,718,000 | -66,423,000 | -429,248,000 | -31,976,000 | -9,528,000 | -6,637,000 | -177,369,000 | -91,835,000 | -10,322,000 | -17,779,000 | -59,025,000 | -19,882,000 | -4,009,000 | -502,138,000 | -30,586,000 | -63,902,000 | -39,742,000 | -19,647,000 | -10,883,000 | -44,943,000 | -4,914,000 | -4,281,000 | -8,472,000 | -50,949,000 | -27,490,000 | -5,337,000 | -151,330,000 | -40,433,000 | -8,222,000 | -6,083,000 | -8,333,000 | -5,983,000 | -2,439,000 | -6,742,000 | -3,787,000 | -1,562,000 | -28,000 | -1,326,000 | -2,782,000 | -1,033,000 | -535,000 | -107,000 | -24,031,000 | -32,893,000 | -125,021,000 | -68,006,000 | -46,174,000 | -21,482,000 | -25,870,000 | -60,067,000 | -68,700,000 | -52,991,000 | -39,357,000 | -66,601,000 | -21,048,000 | |||||||
capital expenditures | -49,850,000 | -38,201,000 | -29,887,000 | -43,014,000 | -30,140,000 | -22,648,000 | -29,482,000 | -46,119,000 | -39,145,000 | -50,722,000 | -42,285,000 | -50,270,000 | -41,006,000 | -47,043,000 | -28,759,000 | -54,577,000 | -30,097,000 | -25,084,000 | -16,332,000 | -17,639,000 | -8,359,000 | -10,565,000 | -25,709,000 | -43,276,000 | -37,120,000 | -34,609,000 | -25,951,000 | -35,464,000 | -29,701,000 | -29,221,000 | -23,252,000 | -34,883,000 | -26,610,000 | -28,600,000 | -19,236,000 | -28,787,000 | -27,312,000 | -30,894,000 | -20,619,000 | -29,661,000 | -24,399,000 | -27,324,000 | -29,041,000 | -23,697,000 | -29,621,000 | -31,857,000 | -22,398,000 | -27,973,000 | -24,956,000 | -26,933,000 | -25,788,000 | -27,823,000 | -28,205,000 | -29,795,000 | -19,747,000 | -23,888,000 | -28,529,000 | -25,840,000 | -28,813,000 | -15,740,000 | -12,024,000 | -7,347,000 | -8,341,000 | -9,805,000 | -7,539,000 | -11,413,000 | -10,058,000 | -38,824,000 | -51,633,000 | -57,368,000 | -50,245,000 | -47,089,000 | -63,440,000 | -59,941,000 | -50,064,000 | -49,760,000 | -59,837,000 | -67,195,000 | -46,558,000 | -45,236,000 | -24,855,000 | -30,529,000 | -20,497,000 | -24,056,000 | -22,900,000 | -19,184,000 | -15,891,000 |
free cash flows | 185,807,000 | 191,286,000 | 97,858,000 | 197,253,000 | 233,694,000 | 81,080,000 | 183,402,000 | 147,439,000 | 66,427,000 | 183,469,000 | 163,549,000 | 73,279,000 | 172,880,000 | 176,855,000 | 66,986,000 | 142,421,000 | 137,180,000 | 37,223,000 | 133,801,000 | 141,714,000 | 34,775,000 | 124,604,000 | 145,791,000 | 17,520,000 | 99,275,000 | 131,657,000 | 15,260,000 | 99,489,000 | 128,594,000 | 30,918,000 | 100,854,000 | 106,162,000 | 25,690,000 | 100,151,000 | 78,991,000 | 40,186,000 | 117,774,000 | 73,300,000 | 25,933,000 | 91,121,000 | 67,526,000 | 16,955,000 | 83,737,000 | 58,773,000 | -2,987,000 | 84,985,000 | 78,172,000 | -690,000 | 67,472,000 | 85,637,000 | 9,303,000 | 54,773,000 | 51,591,000 | -27,886,000 | 38,663,000 | 50,208,000 | -16,712,000 | 47,188,000 | 54,764,000 | -11,637,000 | 68,118,000 | 74,353,000 | 3,959,000 | 69,340,000 | |||||||||||||||||||||||
proceeds from disposition of assets and investments | 2,312,000 | 3,936,000 | 117,456,000 | 1,581,000 | 930,000 | 2,731,000 | 562,000 | 1,369,000 | 1,872,000 | 3,248,000 | 13,503,000 | 430,000 | 1,006,000 | 710,000 | 719,000 | 1,779,000 | 2,140,000 | 1,842,000 | 5,269,000 | 949,000 | 1,064,000 | 3,686,000 | 803,000 | 1,297,000 | 888,000 | 2,353,000 | 3,163,000 | 244,000 | 2,713,000 | 774,000 | 974,000 | 1,592,000 | 3,909,000 | 1,019,000 | 1,538,000 | 5,196,000 | 2,060,000 | 2,677,000 | 1,278,000 | 4,414,000 | 767,000 | 897,000 | 1,539,000 | 1,739,000 | 1,750,000 | 7,072,000 | 2,930,000 | 1,468,000 | |||||||||||||||||||||||||||||||||||||||
decrease in notes receivable | 0 | 0 | 12,066,000 | 2,000 | 2,000 | 2,000 | 4,000 | 8,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -94,283,000 | -99,202,000 | 65,426,000 | -31,385,000 | -31,645,000 | -45,016,000 | -115,916,000 | -77,345,000 | -52,664,000 | -94,086,000 | -225,036,000 | -83,342,000 | -138,568,000 | -46,847,000 | -17,823,000 | -10,004,000 | -22,089,000 | -35,588,000 | -172,674,000 | -46,070,000 | -91,075,000 | -58,904,000 | -32,569,000 | -28,853,000 | -117,669,000 | -37,941,000 | -35,419,000 | -46,172,000 | -33,360,000 | -517,553,000 | -85,637,000 | -65,807,000 | -44,270,000 | -73,627,000 | -31,537,000 | -25,772,000 | -74,791,000 | -52,897,000 | -29,355,000 | -68,250,000 | -35,054,000 | -24,040,000 | -33,631,000 | -26,026,000 | -28,335,000 | -11,808,000 | -5,077,000 | -8,042,000 | -5,042,000 | -10,197,000 | -3,588,000 | -83,420,000 | -179,125,000 | -113,292,000 | -83,754,000 | -84,339,000 | -81,218,000 | -103,092,000 | -108,797,000 | -111,771,000 | -70,760,000 | -44,236,000 | -79,903,000 | -99,001,000 | |||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from purchase of treasury stock | 0 | -131,553,000 | -26,368,000 | -1,000 | 0 | -5,341,000 | -43,000 | 1,000 | -5,947,000 | -60,000 | 0 | -10,446,000 | -70,000 | 0 | -5,717,000 | 0 | -56,000 | -10,068,000 | 0 | 0 | -8,682,000 | 0 | 0 | -4,112,000 | 0 | 0 | -8,997,000 | 0 | 0 | -6,204,000 | 0 | 0 | -6,099,000 | 0 | 0 | -2,987,000 | 0 | 0 | -4,200,000 | 0 | -244,000 | -869,000 | 0 | 0 | -3,481,000 | 0 | 0 | -1,629,000 | 0 | 0 | -40,386,000 | -53,004,000 | -143,401,000 | -45,710,000 | |||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | 4,333,000 | 4,142,000 | 4,493,000 | 3,797,000 | 5,678,000 | 4,438,000 | 7,067,000 | 5,288,000 | 2,709,000 | 3,484,000 | 4,208,000 | 7,400,000 | 3,004,000 | 4,897,000 | 4,011,000 | 4,643,000 | 7,396,000 | 3,408,000 | 2,092,000 | 2,436,000 | 3,212,000 | 4,126,000 | 24,524,000 | 5,738,000 | 9,874,000 | 30,672,000 | 6,267,000 | 21,749,000 | 3,974,000 | 6,867,000 | 2,621,000 | 4,262,000 | 12,934,000 | 4,804,000 | 3,396,000 | 6,973,000 | 7,909,000 | 3,766,000 | 2,549,000 | 6,555,000 | 15,529,000 | 4,233,000 | 4,471,000 | 4,214,000 | 7,697,000 | 5,182,000 | 3,764,000 | 4,911,000 | 7,036,000 | 4,046,000 | 5,635,000 | 1,578,000 | 2,596,000 | 864,000 | 1,264,000 | 1,522,000 | 3,202,000 | 2,987,000 | 1,608,000 | 2,363,000 | 1,586,000 | 1,812,000 | 652,000 | 790,000 | 687,000 | 4,973,000 | 2,561,000 | 2,961,000 | 1,262,000 | 2,151,000 | 5,828,000 | 4,967,000 | 9,130,000 | 2,497,000 | 939,000 | 22,670,000 | 6,584,000 | 3,712,000 | 6,429,000 | 1,947,000 | 1,990,000 | 2,267,000 | 12,521,000 | 7,028,000 | |||
principal payments on long-term debt | -105,000 | -105,000 | -103,000 | -102,000 | -101,000 | -99,000 | -98,000 | -97,000 | -96,000 | -95,000 | -93,000 | -92,000 | -91,000 | -90,000 | -92,000 | -96,000 | -92,000 | -94,000 | -96,000 | -10,025,000 | -27,000 | -492,000 | -1,056,000 | -795,000 | -747,000 | -20,446,000 | -18,059,000 | -727,000 | -1,089,000 | -2,405,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on financing leases | -332,000 | -333,000 | -333,000 | -333,000 | -332,000 | -333,000 | -333,000 | -333,000 | -332,000 | -333,000 | -333,000 | -333,000 | -332,000 | -333,000 | -333,000 | -333,000 | -332,000 | -183,000 | -483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving credit facility | -434,000,000 | -92,000,000 | -200,000,000 | -171,000,000 | -185,000,000 | -143,000,000 | -70,000,000 | -135,000,000 | -133,000,000 | -90,000,000 | -20,000,000 | 0 | -335,000,000 | -190,000,000 | -50,000,000 | 0 | 0 | -70,000,000 | 0 | -625,000,000 | -180,000,000 | -130,000,000 | -120,000,000 | -120,000,000 | -255,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from revolving credit facility | 0 | 240,000,000 | 202,000,000 | 135,000,000 | 430,000,000 | 75,000,000 | 143,000,000 | 70,000,000 | 135,000,000 | 108,000,000 | 90,000,000 | 45,000,000 | 0 | 235,000,000 | 165,000,000 | 175,000,000 | 0 | 0 | 25,000,000 | 0 | 70,000,000 | 0 | 655,000,000 | 65,000,000 | 210,000,000 | 65,000,000 | 155,000,000 | 288,000,000 | 85,000,000 | 78,000,000 | 112,000,000 | 178,000,000 | 135,000,000 | 48,000,000 | 134,000,000 | 75,000,000 | 61,000,000 | 67,000,000 | 280,000,000 | 82,000,000 | 80,000,000 | 63,000,000 | 92,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds received from note offering | 0 | 0 | 0 | 550,000,000 | 400,000,000 | 1,000,000,000 | 0 | 0 | 0 | 255,000,000 | 0 | 0 | 0 | 400,000,000 | 0 | 0 | 0 | 510,000,000 | 0 | 0 | 500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit facility term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on accounts receivable securitization program | -70,000,000 | -2,900,000 | -26,500,000 | 0 | -200,000 | -65,000,000 | -21,200,000 | -40,000,000 | -27,900,000 | -22,000,000 | -25,000,000 | -75,000,000 | -60,000,000 | -35,000,000 | 0 | 0 | 0 | 0 | -2,000,000 | -7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from accounts receivable securitization program | 0 | 200,000 | 0 | 79,300,000 | 6,900,000 | 42,900,000 | 40,100,000 | 22,100,000 | 9,800,000 | 125,000,000 | 75,000,000 | 60,000,000 | 87,500,000 | 0 | 32,500,000 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior credit facility term loans | 0 | 0 | 0 | 0 | -978,097,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -441,000 | 0 | 0 | -23,000 | 0 | -2,926,000 | 0 | -25,000 | -19,000 | -1,364,000 | -161,000 | -164,000 | -431,000 | -8,067,000 | -283,000 | -2,555,000 | -6,070,000 | -24,042,000 | -9,000 | -19,000 | -179,000 | -4,256,000 | -1,242,000 | -25,000 | -59,000 | -6,290,000 | 0 | -42,000 | -76,000 | -251,000 | -123,000 | -9,017,000 | -79,000 | -281,000 | -4,134,000 | -12,947,000 | 1,000 | -8,000 | -33,000 | -49,000 | -8,172,000 | -224,000 | -76,000 | -14,028,000 | -135,000 | -188,000 | -32,255,000 | -19,000 | -70,000 | -220,000 | -12,154,000 | -7,475,000 | 0 | -1,000 | 0 | -168,000 | -4,334,000 | -846,000 | -473,000 | -2,107,000 | -1,056,000 | -1,423,000 | -13,000 | -477,000 | -33,000 | -1,003,000 | |||||||||||||||||||||
distributions to non-controlling interest | -2,964,000 | -442,000 | -553,000 | -19,000 | -940,000 | -217,000 | -479,000 | 106,000 | -795,000 | -153,000 | -214,000 | 205,000 | -921,000 | -52,000 | -46,000 | -519,000 | -33,000 | -25,000 | -24,000 | -34,000 | -593,000 | -22,000 | -860,000 | -182,000 | -154,000 | -148,000 | -137,000 | -153,000 | -147,000 | -123,000 | -118,000 | -278,000 | -105,000 | -105,000 | -205,000 | -105,000 | -105,000 | -105,000 | -105,000 | -105,000 | -665,000 | -180,000 | -180,000 | ||||||||||||||||||||||||||||||||||||||||||||
dividends/distributions | -157,426,000 | -157,156,000 | -159,158,000 | -169,306,000 | -143,582,000 | -133,207,000 | -133,119,000 | -127,763,000 | -127,673,000 | -127,629,000 | -127,551,000 | -122,191,000 | -121,899,000 | -111,693,000 | -101,316,000 | -75,965,000 | -75,909,000 | -50,537,000 | -50,507,000 | -50,487,000 | -100,778,000 | -96,565,000 | -96,481,000 | -96,130,000 | -96,006,000 | -91,688,000 | -90,268,000 | -89,874,000 | -171,258,000 | 0 | -81,499,000 | -81,423,000 | -81,279,000 | -74,108,000 | -74,029,000 | -73,003,000 | -72,825,000 | -66,789,000 | -66,726,000 | -66,681,000 | -65,314,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -174,953,000 | -110,947,000 | -206,522,000 | -244,478,000 | -183,118,000 | -73,626,000 | -114,956,000 | -106,625,000 | -75,155,000 | -142,559,000 | -9,570,000 | -2,713,000 | -45,496,000 | -129,555,000 | -144,088,000 | -249,361,000 | -445,542,000 | 443,639,000 | 7,845,000 | -145,930,000 | 41,583,000 | -104,381,000 | -132,515,000 | -117,047,000 | -22,650,000 | -111,665,000 | -3,172,000 | -84,619,000 | -112,888,000 | 471,003,000 | -36,797,000 | -73,061,000 | -2,819,000 | -62,045,000 | -114,104,000 | -637,000 | -4,482,000 | -3,360,000 | -5,451,000 | -112,130,000 | 1,143,000 | -10,595,000 | -55,109,000 | -72,313,000 | -57,005,000 | -73,794,000 | -86,468,000 | -79,131,000 | -180,018,000 | -123,294,000 | 163,935,000 | -13,422,000 | 59,822,000 | 37,410,000 | -20,159,000 | -13,325,000 | 36,333,000 | -2,440,000 | -14,855,000 | 64,570,000 | -22,393,000 | -49,108,000 | 18,797,000 | 972,000 | |||||||||||||||||||||||
effect of exchange rate changes in cash and cash equivalents | -131,000 | 271,000 | 7,000 | -299,000 | 48,000 | -52,000 | -120,000 | 110,000 | -59,000 | 66,000 | 10,000 | -159,000 | -161,000 | -178,000 | 107,000 | -62,000 | -70,000 | 143,000 | 70,000 | 385,000 | 120,000 | 340,000 | -532,000 | 76,000 | -59,000 | 103,000 | 100,000 | -430,000 | 1,000 | -386,000 | -297,000 | -135,000 | 969,000 | 611,000 | 187,000 | -460,000 | -268,000 | 77,000 | 1,106,000 | -634,000 | -1,196,000 | 291,000 | -1,131,000 | -657,000 | -560,000 | 469,000 | -646,000 | -746,000 | 328,000 | -570,000 | -352,000 | -207,000 | 580,000 | -353,000 | 295,000 | 149,000 | -673,000 | -52,000 | 276,000 | 212,000 | 132,000 | -62,000 | 233,000 | 1,416,000 | 179,000 | 259,000 | -95,000 | -777,000 | -113,000 | 3,542,000 | -3,664,000 | 11,767,000 | 408,000 | -604,000 | 16,000 | ||||||||||||
net decrease in cash and cash equivalents | -13,344,000 | -8,200,000 | 5,210,000 | -8,384,000 | -12,331,000 | -105,425,000 | 22,853,000 | -13,778,000 | -59,238,000 | -57,187,000 | -11,517,000 | 1,493,000 | -1,693,000 | -12,280,000 | -36,650,000 | -1,677,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 49,461,000 | 0 | 0 | 44,605,000 | 0 | 0 | 0 | 52,619,000 | -500,000 | 0 | 0 | 99,788,000 | -500,000 | 0 | 0 | 121,569,000 | 0 | 0 | 0 | 26,188,000 | 0 | 0 | 0 | 21,494,000 | 0 | 0 | 0 | 115,471,000 | 0 | 0 | 0 | 35,530,000 | 0 | 0 | 0 | 22,327,000 | 0 | 0 | 0 | 26,035,000 | 0 | 0 | 0 | 33,212,000 | 0 | 0 | 0 | 58,911,000 | 0 | 0 | 0 | 33,503,000 | -3,114,000 | 0 | 0 | 91,679,000 | 0 | 0 | 0 | 112,253,000 | 0 | 0 | 0 | 14,139,000 | 0 | 0 | 0 | 76,048,000 | 0 | 0 | 0 | 11,796,000 | 0 | 0 | 0 | 19,419,000 | 0 | 0 | 0 | 44,201,000 | 0 | 0 | 0 | 7,797,000 | |
cash and cash equivalents at end of period | -33,710,000 | 19,609,000 | 36,117,000 | -48,422,000 | 41,527,000 | 36,405,000 | 5,210,000 | -8,384,000 | 14,257,000 | 33,522,000 | -27,236,000 | -12,331,000 | -24,192,000 | 115,878,000 | 11,719,000 | 18,843,000 | 25,680,000 | 43,046,000 | 52,941,000 | -108,465,000 | -319,546,000 | 496,639,000 | 2,901,000 | 6,033,000 | -15,574,000 | 32,828,000 | 10,885,000 | -8,979,000 | 9,542,000 | 10,046,000 | 86,052,000 | -13,465,000 | 11,262,000 | 31,622,000 | -1,949,000 | -4,258,000 | 13,317,000 | 28,420,000 | -6,751,000 | 1,623,000 | -5,091,000 | 32,546,000 | -1,922,000 | -6,460,000 | -34,324,000 | 68,741,000 | -149,453,000 | 63,785,000 | 43,406,000 | 75,474,000 | 20,463,000 | -60,474,000 | 63,057,000 | 35,865,000 | -8,139,000 | 22,853,000 | -13,778,000 | 32,441,000 | 53,264,000 | 11,539,000 | -6,088,000 | 32,964,000 | 64,553,000 | -109,870,000 | -36,182,000 | 193,752,000 | -7,371,000 | 9,451,000 | -6,802,000 | 18,861,000 | 65,290,000 | -1,402,000 | 11,881,000 | 279,000 | 4,857,000 | 1,493,000 | -1,693,000 | 7,139,000 | 510,000 | -180,000 | 11,538,000 | 7,551,000 | 32,215,000 | -5,789,000 | 11,655,000 | 6,120,000 | |
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 38,888,000 | 39,098,000 | 36,937,000 | 38,577,000 | 41,597,000 | 43,133,000 | 42,520,000 | 42,894,000 | 43,235,000 | 42,452,000 | 39,430,000 | 35,389,000 | 31,462,000 | 27,771,000 | 25,378,000 | 24,351,000 | 24,763,000 | 19,623,000 | 43,343,000 | 14,865,000 | 47,215,000 | 25,802,000 | 42,982,000 | 26,005,000 | 46,612,000 | 27,128,000 | 39,840,000 | 26,135,000 | 36,224,000 | 24,752,000 | 49,600,000 | 18,247,000 | 44,620,000 | 16,900,000 | 43,446,000 | 16,767,000 | 43,288,000 | 16,771,000 | 31,893,000 | 15,831,000 | 31,028,000 | 16,037,000 | 30,869,000 | 15,871,000 | 31,205,000 | 31,817,000 | 15,753,000 | 54,878,000 | 17,643,000 | 49,591,000 | 17,936,000 | 41,255,000 | 29,555,000 | 39,405,000 | 33,374,000 | 40,400,000 | 35,588,000 | 40,318,000 | 37,494,000 | 41,446,000 | 39,119,000 | 37,329,000 | 58,533,000 | 36,261,000 | 61,335,000 | 17,320,000 | 54,787,000 | 21,552,000 | 54,774,000 | 18,628,000 | 54,463,000 | 36,419,000 | 47,817,000 | 23,051,000 | 50,262,000 | 8,634,000 | 42,925,000 | 9,463,000 | 36,689,000 | 9,682,000 | 28,829,000 | 14,488,000 | 25,098,000 | 6,324,000 | 25,927,000 | 14,689,000 | 22,982,000 |
cash paid for foreign, state and federal income taxes | 7,198,000 | 7,634,000 | 7,032,000 | 1,870,000 | 2,252,000 | 2,953,000 | 2,197,000 | 3,714,000 | 3,182,000 | 2,053,000 | 2,485,000 | 3,716,000 | 2,345,000 | 3,457,000 | 1,429,000 | 383,000 | 1,297,000 | 1,878,000 | 3,272,000 | 6,303,000 | 2,957,000 | 2,323,000 | 4,170,000 | 1,490,000 | 2,216,000 | 3,894,000 | 3,859,000 | 3,117,000 | 3,827,000 | 4,079,000 | 1,959,000 | 6,866,000 | 587,000 | 565,000 | 8,569,000 | 726,000 | 976,000 | 1,050,000 | 441,000 | 373,000 | 408,000 | 1,125,000 | 299,000 | 330,000 | 739,000 | 640,000 | 1,402,000 | 704,000 | 1,364,000 | 926,000 | 1,629,000 | 994,000 | 12,233,000 | 1,825,000 | |||||||||||||||||||||||||||||||||
equity in (earnings) loss of investee | 174,000 | -380,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -19,097,000 | 16,090,000 | 12,219,000 | 18,843,000 | 25,680,000 | -78,523,000 | 52,941,000 | -108,465,000 | -319,546,000 | 470,451,000 | 2,901,000 | 11,334,000 | 86,052,000 | -13,465,000 | 11,262,000 | -3,908,000 | -1,949,000 | -4,258,000 | 13,317,000 | 6,093,000 | 1,623,000 | -5,091,000 | 6,511,000 | -1,922,000 | -6,460,000 | -34,324,000 | 35,529,000 | -149,453,000 | 63,785,000 | 43,406,000 | 16,563,000 | 20,463,000 | -60,474,000 | 63,057,000 | 2,362,000 | 53,264,000 | 11,539,000 | -6,088,000 | -79,289,000 | 64,553,000 | -109,870,000 | -36,182,000 | 179,613,000 | 510,000 | -180,000 | 32,215,000 | -5,789,000 | ||||||||||||||||||||||||||||||||||||||||
deferred tax (benefit) expense | -8,268,000 | -419,000 | 662,000 | 9,118,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets | -571,000 | -2,474,000 | -824,000 | -2,188,000 | -231,000 | -879,000 | -1,676,000 | -2,688,000 | -739,000 | -609,000 | -4,667,000 | -1,149,000 | -1,519,000 | -15,760,000 | -968,000 | -7,504,000 | -712,000 | -1,678,000 | -1,958,000 | -2,684,000 | -915,000 | 3,461,000 | -929,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | 35,598,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of assets | 383,000 | 882,000 | 3,472,000 | 1,710,000 | 6,534,000 | 1,234,000 | 1,006,000 | 3,212,000 | 4,883,000 | 1,451,000 | 902,000 | 1,416,000 | 19,857,000 | 9,736,000 | 1,436,000 | 1,388,000 | 399,000 | 422,000 | 1,157,000 | 3,245,000 | 2,391,000 | 1,135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows used in investing activities | -35,804,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from purchase of treasury shares | -130,106,000 | -114,214,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from senior credit facility term loans | 0 | 0 | 0 | 0 | 598,500,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows used in financing activities | -1,471,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for state and federal income taxes | 1,627,000 | 3,316,000 | 1,302,000 | 347,000 | 291,000 | 1,425,000 | 1,106,000 | 417,000 | 283,000 | 140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss (earnings) of investee | -4,000 | 559,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax expense | 246,000 | 639,000 | -565,000 | 792,000 | 1,138,000 | 229,000 | -1,306,000 | 11,929,000 | 8,940,000 | 11,501,000 | -1,818,000 | 1,340,000 | 972,000 | 3,981,000 | -331,000 | 11,451,000 | -5,708,000 | 7,756,000 | 11,237,000 | 3,609,000 | 3,649,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for investments in equity securities | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of senior notes and senior subordinated notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on long term debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on senior credit facility term loans | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends to parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in notes receivable | 5,000 | 3,000 | 7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from property insurance claims | 0 | 0 | 418,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of senior notes | 0 | -668,688,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of assets and investments | -537,000 | -4,624,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in notes receivable | 0 | -479,000 | 2,350,000 | 0 | -2,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt | -8,839,000 | -91,000 | -93,000 | -89,000 | -7,211,000 | -7,210,000 | -7,208,000 | -5,703,000 | 0 | -5,625,000 | -5,630,000 | -3,755,000 | -4,203,000 | -3,755,000 | -3,755,000 | -3,755,000 | -4,179,000 | -3,774,000 | -3,774,000 | -23,000 | -8,147,000 | -8,147,000 | -8,147,000 | -8,335,000 | -24,000 | -22,000 | -54,955,000 | -79,755,000 | -4,216,000 | -7,288,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid lease expenses | 379,000 | 1,028,000 | 728,000 | 1,251,000 | -26,968,000 | 2,668,000 | 1,148,000 | -27,097,000 | 1,245,000 | 3,040,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from note offerings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase of notes receivable | -13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of senior subordinated notes | 0 | -519,139,000 | 0 | 0 | 0 | -509,790,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of assets | -543,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from senior credit facility term b loan | 599,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from insurance claims | 790,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on revolving credit facility | -98,000,000 | -135,000,000 | -135,000,000 | -73,000,000 | -280,000,000 | -54,000,000 | -69,000,000 | -108,000,000 | -125,000,000 | -48,200,000 | -72,000,000 | -35,000,000 | -88,000,000 | -70,000,000 | -150,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on senior credit facility term a-1 loan | 0 | 0 | -300,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from senior credit facility term a-1 loan | 0 | 0 | 300,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other-than-temporary impairment of investment | 0 | 0 | 0 | 4,069,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from senior credit facility | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on senior subordinated notes | 0 | 0 | -124,115,000 | 0 | -598,181,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on senior credit facility | 0 | 0 | 0 | -352,106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets and investment | -11,327,000 | -1,836,000 | -206,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash equity based compensation | 5,474,000 | 5,912,000 | 3,869,000 | 2,660,000 | 4,915,000 | 2,946,000 | 1,678,000 | 6,162,000 | 6,302,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received under revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions | -180,000 | -554,000 | -180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends | -79,281,000 | -79,104,000 | -91,000 | -92,000 | -91,000 | -91,000 | -91,000 | -92,000 | -91,000 | -91,000 | -91,000 | -91,000 | -91,000 | -91,000 | -92,000 | -91,000 | -91,000 | -91,000 | -92,000 | -91,000 | -91,000 | -91,000 | -92,000 | -91,000 | -91,000 | -91,000 | -92,000 | -91,000 | -91,000 | -318,394,000 | -92,000 | -91,000 | -91,000 | -91,000 | -92,000 | -91,000 | -91,000 | -91,000 | -92,000 | -91,000 | -91,000 | -91,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments received on notes receivable | 4,467,000 | 10,000 | -13,000 | 31,000 | 5,000 | 73,000 | 40,000 | -1,000 | 32,000 | 148,000 | -1,000 | 40,000 | 157,000 | 58,000 | 41,000 | 43,000 | 100,000 | 52,000 | 76,000 | 9,056,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash equity-based compensation | 3,912,000 | 10,773,000 | 2,612,000 | 2,132,000 | 2,761,000 | 1,505,000 | 1,410,000 | 9,447,000 | 2,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments under credit agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from senior credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from note offering | 0 | 0 | 0 | 314,927,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payment on senior subordinated notes | -31,352,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds received under revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from senior credit facility term loan | 0 | 0 | 100,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments under credit agreement | -63,609,000 | -76,502,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on credit agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from credit agreement refinancing | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on mirror note | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments under senior credit agreement | -40,047,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from senior credit agreement refinancing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on convertible notes | 0 | -124,752,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from note offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payment on 7 1/4% senior subordinated notes due 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 0 | 0 | 350,000 | -131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax deduction from options exercised | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payment on 7 1/4% notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuance related to acquisitions | 0 | 0 | 0 | 43,314,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from note offerings and new notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings under credit agreement | -56,767,000 | 25,468,000 | -140,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of/return on assets and investments | -652,000 | -2,476,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principle payments on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in notes payable | -18,303,000 | 122,028,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under credit agreements | 95,000,000 | 482,000,000 | 157,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on (increase in) notes receivable | 266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows used in investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in notes payable | 44,628,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from deposits for debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of new markets | -45,829,000 | -10,329,000 | -60,563,000 | -79,346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments under credit agreements | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in notes receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) under credit agreements | 35,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of new markets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings under credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization costs in interest expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting principle, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from note offerings and new note payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits for debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuance and warrants related to acquisitions | 4,270,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowing under credit agreements |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
