MSCI Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
MSCI Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 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 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 303,650,000 | 288,600,000 | 305,515,000 | 280,901,000 | 266,758,000 | 255,954,000 | 403,380,000 | 259,659,000 | 246,825,000 | 238,728,000 | 214,971,000 | 216,592,000 | 210,587,000 | 228,423,000 | 193,865,000 | 169,876,000 | 165,423,000 | 196,819,000 | 156,216,000 | 182,358,000 | 115,123,000 | 148,125,000 | 122,783,000 | 136,983,000 | 125,690,000 | 178,192,000 | 152,132,000 | 123,832,000 | 116,829,000 | 115,092,000 | 64,602,000 | 85,153,000 | 81,266,000 | 72,951,000 | 68,250,000 | 65,281,000 | 66,957,000 | 60,367,000 | 59,406,000 | 64,398,000 | 56,017,000 | 43,827,000 | 44,340,000 | 51,714,000 | 107,660,000 | 80,399,000 | 47,257,000 | 55,310,000 | 61,053,000 | 58,937,000 | 54,452,000 | 48,274,000 | 37,546,000 | 43,966,000 | 44,486,000 | 49,787,000 | 45,660,000 | 33,521,000 | 30,266,000 | 10,319,000 | 24,067,000 | 27,518,000 | 24,535,000 | 20,924,000 | 19,618,000 | 16,724,000 | 12,825,000 | 18,878,000 | 18,631,000 | 17,934,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 43,760,000 | 43,872,000 | 42,721,000 | 41,939,000 | 40,773,000 | 38,604,000 | 36,886,000 | 26,722,000 | 26,154,000 | 24,667,000 | 23,805,000 | 23,375,000 | 22,179,000 | 21,720,000 | 21,023,000 | 14,105,000 | 30,396,000 | 15,068,000 | 14,770,000 | 14,333,000 | 14,062,000 | 13,776,000 | 13,243,000 | 12,361,000 | 12,013,000 | 11,793,000 | 11,633,000 | 11,681,000 | 19,537,000 | 11,338,000 | 11,560,000 | 10,614,000 | 11,122,000 | 11,251,000 | 11,498,000 | 11,752,000 | 11,943,000 | 11,840,000 | 11,803,000 | 11,710,000 | 11,695,000 | 11,702,000 | 11,591,000 | 11,574,000 | 11,442,000 | 14,010,000 | 14,760,000 | 14,448,000 | 14,509,000 | 14,486,000 | 15,421,000 | 15,959,000 | 15,959,000 | 15,959,000 | 16,268,000 | 16,422,000 | 16,423,000 | 16,692,000 | 16,694,000 | 16,350,000 | 4,277,000 | 4,278,000 | 6,268,000 | 6,429,000 | 6,428,000 | 6,429,000 | 7,125,000 | 7,125,000 | 7,125,000 | 7,125,000 |
stock-based compensation expense | 23,181,000 | 40,004,000 | 22,969,000 | 18,503,000 | 19,396,000 | 34,336,000 | 16,278,000 | 18,144,000 | 16,143,000 | 21,088,000 | 11,662,000 | 12,013,000 | 11,562,000 | 22,857,000 | 11,699,000 | 12,362,000 | 11,946,000 | 18,910,000 | 10,713,000 | 11,116,000 | 14,102,000 | 15,163,000 | 10,714,000 | 10,517,000 | 10,427,000 | 9,541,000 | 10,955,000 | 9,870,000 | 9,019,000 | 9,053,000 | 8,908,000 | 8,931,000 | 9,343,000 | 9,394,000 | 8,410,000 | 8,318,000 | 8,193,000 | 7,080,000 | 8,006,000 | 6,013,000 | 7,189,000 | 7,350,000 | 6,469,000 | 7,659,000 | 7,286,000 | 5,171,000 | 5,854,000 | |||||||||||||||||||||||
depreciation and amortization of property, equipment and leasehold improvements | 5,385,000 | 4,746,000 | 4,339,000 | 4,332,000 | 4,226,000 | 4,081,000 | 5,098,000 | 5,252,000 | 5,199,000 | 5,460,000 | 6,467,000 | 7,127,000 | 6,765,000 | 6,534,000 | 7,929,000 | 6,809,000 | 7,020,000 | 7,143,000 | 7,281,000 | 7,494,000 | 7,463,000 | 7,567,000 | 7,535,000 | 7,209,000 | 7,405,000 | 7,850,000 | 8,311,000 | 7,453,000 | 7,377,000 | 8,205,000 | 8,118,000 | 9,325,000 | 9,159,000 | 8,838,000 | 9,447,000 | 8,312,000 | 8,393,000 | 8,168,000 | 8,049,000 | 8,065,000 | 7,207,000 | 6,342,000 | 5,921,000 | 6,047,000 | 5,934,000 | 4,633,000 | 4,662,000 | 4,416,000 | ||||||||||||||||||||||
amortization of right of use assets | 6,183,000 | 5,931,000 | 5,678,000 | 7,745,000 | 6,024,000 | 5,813,000 | 6,297,000 | 5,898,000 | 5,804,000 | 5,782,000 | 5,969,000 | 6,064,000 | 6,199,000 | 6,292,000 | 6,377,000 | 6,126,000 | 6,001,000 | 6,128,000 | 5,988,000 | 6,044,000 | 6,028,000 | 5,989,000 | 5,583,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt origination fees | 1,287,000 | 1,288,000 | 1,287,000 | 1,289,000 | 1,287,000 | 1,280,000 | 1,264,000 | 1,265,000 | 1,262,000 | 1,264,000 | 1,264,000 | 1,261,000 | 1,204,000 | 1,403,000 | 1,265,000 | 1,318,000 | 1,233,000 | 1,107,000 | 1,107,000 | 1,107,000 | 1,142,000 | 1,089,000 | 1,117,000 | 986,000 | 984,000 | 986,000 | 985,000 | 986,000 | 895,000 | 849,000 | 849,000 | 849,000 | 849,000 | 849,000 | 849,000 | 802,000 | 708,000 | 709,000 | 708,000 | 534,000 | 447,000 | 446,000 | 6,420,000 | 440,000 | 443,000 | 445,000 | 1,169,000 | 705,000 | 712,000 | 762,000 | 966,000 | 500,000 | 15,331,000 | 1,268,000 | 1,371,000 | 1,278,000 | 1,280,000 | 1,847,000 | 1,480,000 | 3,181,000 | 3,071,000 | 358,000 | 358,000 | 358,000 | 358,000 | 358,000 | ||||
loss on extinguishment of debt | 0 | 0 | 0 | 1,510,000 | 0 | 37,311,000 | 0 | 0 | 34,964,000 | 9,966,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | -1,754,000 | 3,399,000 | -17,757,000 | -10,470,000 | 50,180,000 | -7,625,000 | 15,715,000 | -19,207,000 | -9,512,000 | -2,254,000 | -22,888,000 | 82,150,000 | -9,865,000 | -12,961,000 | -9,529,000 | -93,352,000 | -9,630,000 | 1,142,000 | -51,023,000 | 5,222,000 | -4,679,000 | -5,165,000 | -10,923,000 | -4,535,000 | 3,088,000 | -8,397,000 | 8,330,000 | -4,830,000 | -3,183,000 | -1,097,000 | -7,450,000 | -4,372,000 | -5,045,000 | -2,035,000 | -9,329,000 | -2,882,000 | -987,000 | -3,769,000 | -4,193,000 | -2,554,000 | -6,974,000 | 3,433,000 | -5,956,000 | -2,479,000 | 29,746,000 | -26,271,000 | -12,941,000 | -5,481,000 | 8,499,000 | -5,143,000 | -6,494,000 | -6,185,000 | -11,829,000 | -5,687,000 | 18,575,000 | -17,176,000 | -7,837,000 | 12,063,000 | -3,935,000 | 9,444,000 | -2,665,000 | -1,918,000 | -6,736,000 | -4,214,000 | 29,000 | -299,000 | -3,997,000 | -2,911,000 | ||
other adjustments | 12,847,000 | 7,344,000 | -10,619,000 | 11,000,000 | 448,000 | -3,533,000 | 5,664,000 | -4,779,000 | 2,072,000 | 3,906,000 | 5,015,000 | -6,165,000 | 1,578,000 | 933,000 | -5,852,000 | 1,670,000 | 673,000 | 3,363,000 | 64,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -36,557,000 | 73,204,000 | -184,007,000 | 68,969,000 | 34,155,000 | 91,109,000 | -207,661,000 | 7,147,000 | 28,496,000 | 22,489,000 | -133,667,000 | 56,912,000 | -286,000 | 70,417,000 | -168,527,000 | 205,000 | 18,489,000 | 50,630,000 | -127,454,000 | 37,717,000 | 16,205,000 | 15,926,000 | -88,254,000 | 26,717,000 | -11,191,000 | 46,805,000 | -93,692,000 | 11,301,000 | 63,250,000 | -134,801,000 | -18,425,000 | -20,507,000 | -26,079,000 | -40,582,000 | 12,527,000 | 9,360,000 | 11,283,000 | -51,664,000 | -418,000 | 5,699,000 | -29,000,000 | -7,181,000 | 11,814,000 | 20,446,000 | -20,202,000 | -38,879,000 | 10,350,000 | -18,826,000 | 6,277,000 | -14,213,000 | ||||||||||||||||||||
prepaid income taxes | -15,697,000 | -4,191,000 | 28,603,000 | 21,713,000 | -54,469,000 | 14,874,000 | -4,277,000 | 15,075,000 | -36,125,000 | 3,396,000 | 46,224,000 | -67,222,000 | -3,516,000 | -7,170,000 | 11,099,000 | 41,844,000 | -43,991,000 | 6,312,000 | 43,531,000 | -44,287,000 | 9,034,000 | 3,330,000 | 23,999,000 | 25,356,000 | -8,942,000 | -53,613,000 | 2,160,000 | 2,221,000 | -22,076,000 | 13,626,000 | -7,674,000 | 8,762,000 | -16,595,000 | 12,438,000 | 9,330,000 | 37,195,000 | -27,439,000 | 22,246,000 | -10,786,000 | 20,355,000 | -27,074,000 | 15,533,000 | 5,554,000 | -974,000 | -29,963,000 | 10,385,000 | 20,994,000 | -1,512,000 | -29,973,000 | 18,418,000 | 7,194,000 | -1,693,000 | -20,819,000 | 22,596,000 | -15,603,000 | 16,778,000 | -5,061,000 | -6,857,000 | ||||||||||||
prepaid and other assets | 9,169,000 | -7,041,000 | -3,443,000 | -7,855,000 | 249,000 | 1,427,000 | -123,000 | -4,149,000 | 7,030,000 | -1,194,000 | -2,103,000 | -8,446,000 | 3,706,000 | 3,062,000 | -2,062,000 | -6,775,000 | -1,014,000 | 5,611,000 | 2,444,000 | -6,703,000 | 3,553,000 | 296,000 | -3,733,000 | -7,340,000 | 2,969,000 | 406,000 | 1,741,000 | -6,942,000 | 2,994,000 | 192,000 | 2,662,000 | -10,050,000 | 2,289,000 | 629,000 | 1,605,000 | -3,322,000 | 2,071,000 | 270,000 | -911,000 | -1,937,000 | 2,148,000 | -517,000 | -2,514,000 | -1,162,000 | -5,563,000 | -618,000 | -1,066,000 | -4,591,000 | 371,000 | 827,000 | -1,831,000 | 568,000 | -1,893,000 | 1,761,000 | 1,124,000 | -6,100,000 | -2,074,000 | -1,475,000 | 1,473,000 | 5,043,000 | -12,213,000 | 9,005,000 | -8,625,000 | -645,000 | -843,000 | 6,723,000 | -10,841,000 | 6,034,000 | -4,260,000 | -193,000 |
other non-current assets | -3,701,000 | -9,621,000 | 981,000 | 1,382,000 | -2,034,000 | 73,000 | -3,265,000 | -1,728,000 | -776,000 | -2,333,000 | -1,099,000 | 38,273,000 | -721,000 | -5,005,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 2,035,000 | -5,856,000 | 6,126,000 | -3,809,000 | 601,000 | 2,045,000 | -325,000 | 2,131,000 | -1,523,000 | -6,327,000 | 9,481,000 | -3,238,000 | -2,846,000 | -2,060,000 | 4,152,000 | -1,136,000 | 2,690,000 | -7,901,000 | 9,364,000 | -1,781,000 | 1,435,000 | -1,536,000 | 4,066,000 | -1,069,000 | 1,380,000 | -1,793,000 | 1,695,000 | 970,000 | -135,000 | -230,000 | -779,000 | 2,053,000 | -808,000 | 561,000 | -649,000 | -473,000 | 216,000 | -1,006,000 | 714,000 | -343,000 | 1,012,000 | -1,681,000 | 1,155,000 | -256,000 | 880,000 | 349,000 | -128,000 | 326,000 | -164,000 | -2,179,000 | 531,000 | 1,034,000 | 484,000 | -70,000 | -180,000 | -195,000 | 161,000 | 271,000 | 716,000 | -2,034,000 | 131,000 | -1,466,000 | -32,153,000 | -4,364,000 | 37,564,000 | -359,000 | -1,688,000 | |||
income taxes payable | -12,729,000 | 32,759,000 | 2,120,000 | 11,929,000 | -20,020,000 | 22,154,000 | 3,296,000 | 7,878,000 | -15,632,000 | 19,179,000 | 3,643,000 | -34,532,000 | -42,664,000 | 24,257,000 | 21,922,000 | 4,282,000 | 5,990,000 | 1,709,000 | 2,969,000 | -9,580,000 | 13,958,000 | 2,229,000 | 2,011,000 | 1,304,000 | 288,000 | -5,843,000 | 6,672,000 | -12,112,000 | -451,000 | 3,001,000 | 3,755,000 | 656,000 | -19,997,000 | -5,310,000 | 3,878,000 | 5,847,000 | ||||||||||||||||||||||||||||||||||
accrued compensation and related benefits | 49,306,000 | -127,136,000 | 44,906,000 | 46,404,000 | 47,463,000 | -132,328,000 | 48,817,000 | 39,930,000 | 42,723,000 | -108,252,000 | 35,610,000 | 39,230,000 | 37,876,000 | -135,148,000 | 42,925,000 | 50,587,000 | 43,530,000 | -94,323,000 | 30,891,000 | 35,792,000 | 29,334,000 | -98,658,000 | 39,324,000 | 33,481,000 | 33,582,000 | -81,170,000 | 27,338,000 | 33,287,000 | 32,424,000 | -84,517,000 | 27,733,000 | 29,292,000 | 28,342,000 | -76,708,000 | 24,266,000 | 28,211,000 | 22,870,000 | -62,258,000 | 20,256,000 | 22,542,000 | 25,640,000 | -63,351,000 | 19,669,000 | 22,656,000 | 26,409,000 | -68,646,000 | 23,218,000 | 26,238,000 | 19,240,000 | -61,639,000 | 21,849,000 | 24,085,000 | 24,462,000 | -71,230,000 | 21,545,000 | 23,723,000 | 22,885,000 | -61,747,000 | 22,951,000 | 19,596,000 | 12,401,000 | -39,374,000 | 13,661,000 | -35,553,000 | 730,000 | 15,247,000 | 12,548,000 | -30,708,000 | ||
other accrued liabilities | -2,649,000 | 9,022,000 | -11,075,000 | 17,502,000 | 76,000 | 3,086,000 | -11,582,000 | 12,249,000 | -5,436,000 | 8,305,000 | -20,643,000 | 24,594,000 | -8,458,000 | 15,161,000 | -16,450,000 | 17,560,000 | -23,247,000 | 12,888,000 | -8,127,000 | 18,432,000 | -5,068,000 | -3,563,000 | 10,459,000 | -5,299,000 | 5,611,000 | -7,107,000 | 7,939,000 | 3,414,000 | 19,259,000 | -1,516,000 | 15,177,000 | 2,618,000 | 8,418,000 | -10,280,000 | 7,376,000 | 4,641,000 | 9,049,000 | -1,325,000 | -2,681,000 | 18,759,000 | -10,244,000 | 11,331,000 | 1,876,000 | -5,238,000 | 8,310,000 | 3,480,000 | -3,407,000 | 6,926,000 | -6,593,000 | 2,814,000 | -3,702,000 | -2,424,000 | -3,499,000 | 1,392,000 | -317,000 | -4,611,000 | 493,000 | 1,035,000 | 3,348,000 | -7,656,000 | -4,355,000 | 2,140,000 | 813,000 | 3,073,000 | -3,158,000 | 771,000 | 7,278,000 | -2,839,000 | 4,741,000 | 1,049,000 |
deferred revenue | -32,852,000 | -46,860,000 | 192,417,000 | -86,229,000 | -34,179,000 | -25,949,000 | 215,539,000 | -67,014,000 | -10,984,000 | 34,427,000 | 139,734,000 | -64,251,000 | -13,663,000 | 10,932,000 | 174,795,000 | -45,264,000 | -9,878,000 | -2,790,000 | 141,516,000 | -58,004,000 | 12,566,000 | 2,252,000 | 93,170,000 | -48,384,000 | 3,932,000 | -13,352,000 | 95,347,000 | -36,437,000 | -22,301,000 | 148,468,000 | -377,000 | -24,686,000 | 20,371,000 | 43,247,000 | -5,528,000 | -20,635,000 | 5,933,000 | 42,039,000 | -9,938,000 | -10,004,000 | -6,728,000 | 34,717,000 | -8,041,000 | -4,180,000 | 8,317,000 | 46,167,000 | -14,055,000 | -15,865,000 | -2,086,000 | 43,405,000 | -14,956,000 | -11,678,000 | 4,028,000 | 40,951,000 | -1,787,000 | -5,630,000 | 12,452,000 | 14,344,000 | -12,062,000 | -16,792,000 | 14,826,000 | 18,008,000 | -14,829,000 | -10,516,000 | -3,585,000 | 33,548,000 | -10,684,000 | -10,127,000 | 1,488,000 | 42,106,000 |
long-term operating lease liabilities | -7,038,000 | -6,723,000 | -6,769,000 | -6,907,000 | -6,721,000 | -5,666,000 | -8,035,000 | -5,631,000 | -5,349,000 | -5,047,000 | -5,975,000 | -6,407,000 | -7,543,000 | -5,542,000 | -6,434,000 | -4,509,000 | -5,237,000 | -5,898,000 | -5,480,000 | -5,402,000 | -5,537,000 | -6,078,000 | -5,470,000 | -5,635,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other non-current liabilities | -7,363,000 | -871,000 | 6,384,000 | 3,338,000 | -4,911,000 | -1,108,000 | 4,657,000 | -7,680,000 | -4,456,000 | 941,000 | -1,999,000 | 2,007,000 | 2,403,000 | 1,695,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -325,000 | -133,000 | 257,000 | -67,000 | 3,882,000 | -31,000 | -111,000 | -84,000 | -44,000 | 3,732,000 | -2,513,000 | -1,616,000 | -3,009,000 | 2,872,000 | 2,871,000 | -461,000 | 1,158,000 | 4,839,000 | -1,314,000 | 1,725,000 | 712,000 | -426,000 | 5,579,000 | -1,806,000 | -18,479,000 | -1,020,000 | -4,103,000 | 613,000 | 37,839,000 | 3,033,000 | 3,829,000 | 2,682,000 | 733,000 | 1,803,000 | -1,246,000 | 3,831,000 | 3,118,000 | -2,651,000 | 1,926,000 | 3,157,000 | 1,753,000 | 119,000 | 3,562,000 | -5,635,000 | -3,514,000 | -542,000 | 2,271,000 | 4,715,000 | -4,423,000 | 4,398,000 | 9,975,000 | 875,000 | -1,078,000 | -1,483,000 | 611,000 | -1,081,000 | -1,983,000 | 4,570,000 | -345,000 | -2,493,000 | -178,000 | 237,000 | ||||||||
net cash from operating activities | 336,138,000 | 301,737,000 | 430,633,000 | 421,609,000 | 349,248,000 | 300,137,000 | 388,953,000 | 291,131,000 | 291,804,000 | 264,141,000 | 315,427,000 | 323,069,000 | 212,689,000 | 244,184,000 | 279,664,000 | 215,891,000 | 225,057,000 | 215,457,000 | 235,928,000 | 199,795,000 | 262,616,000 | 112,770,000 | 243,643,000 | 188,535,000 | 189,470,000 | 87,875,000 | 173,175,000 | 143,825,000 | 207,165,000 | 88,597,000 | 143,153,000 | 101,773,000 | 122,217,000 | 37,015,000 | 137,708,000 | 146,923,000 | 117,077,000 | 33,030,000 | 81,322,000 | 133,963,000 | 24,026,000 | 66,683,000 | 104,054,000 | 107,567,000 | 68,803,000 | 25,249,000 | 94,410,000 | 69,361,000 | 85,629,000 | 71,047,000 | 59,412,000 | 97,597,000 | 120,559,000 | 69,507,000 | 80,067,000 | 94,684,000 | 106,124,000 | -25,878,000 | 62,116,000 | 66,134,000 | 69,865,000 | -14,761,000 | 10,098,000 | 51,687,000 | 46,685,000 | 22,472,000 | 43,517,000 | 30,827,000 | 59,996,000 | 20,741,000 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized software development costs | -23,115,000 | -21,361,000 | -21,708,000 | -20,975,000 | -18,707,000 | -19,966,000 | -18,014,000 | -17,417,000 | -17,312,000 | -15,351,000 | -14,853,000 | -14,726,000 | -15,615,000 | -14,084,000 | -10,207,000 | -10,141,000 | -9,241,000 | -9,696,000 | -7,218,000 | -7,170,000 | -7,558,000 | -7,203,000 | -6,568,000 | -6,983,000 | -6,113,000 | -4,990,000 | -5,589,000 | -4,517,000 | -4,238,000 | -4,360,000 | -4,863,000 | -5,164,000 | -3,306,000 | -2,307,000 | -2,395,000 | -2,861,000 | -2,763,000 | -2,325,000 | -2,438,000 | -3,275,000 | -1,401,000 | -1,386,000 | -2,153,000 | -2,585,000 | -1,919,000 | -1,559,000 | -1,456,000 | |||||||||||||||||||||||
capital expenditures | -11,448,000 | -11,500,000 | -14,247,000 | -6,626,000 | -8,618,000 | -4,271,000 | -3,815,000 | -3,564,000 | -9,153,000 | -6,225,000 | -5,605,000 | -3,275,000 | -3,483,000 | -1,254,000 | -6,390,000 | -4,646,000 | -1,809,000 | -664,000 | -9,674,000 | -4,555,000 | -3,984,000 | -3,613,000 | -11,900,000 | -7,782,000 | -6,278,000 | -3,156,000 | -17,188,000 | -8,590,000 | -2,967,000 | -1,512,000 | -15,737,000 | -6,389,000 | -3,729,000 | -7,322,000 | -8,140,000 | -10,867,000 | -10,142,000 | -3,135,000 | -16,127,000 | -8,975,000 | -10,616,000 | -4,934,000 | -6,485,000 | -17,688,000 | -9,985,000 | -8,501,000 | -19,356,000 | -12,408,000 | -3,691,000 | -4,800,000 | -6,775,000 | -18,163,000 | -15,654,000 | -4,292,000 | -6,269,000 | -10,110,000 | -2,897,000 | -3,835,000 | -6,095,000 | -2,399,000 | -1,411,000 | -3,285,000 | -3,486,000 | -6,033,000 | -961,000 | |||||
free cash flows | 324,690,000 | 290,237,000 | 416,386,000 | 414,983,000 | 340,630,000 | 295,866,000 | 385,138,000 | 287,567,000 | 282,651,000 | 257,916,000 | 309,822,000 | 319,794,000 | 209,206,000 | 242,930,000 | 273,274,000 | 211,245,000 | 223,248,000 | 214,793,000 | 226,254,000 | 195,240,000 | 258,632,000 | 109,157,000 | 231,743,000 | 180,753,000 | 183,192,000 | 84,719,000 | 155,987,000 | 135,235,000 | 204,198,000 | 87,085,000 | 127,416,000 | 95,384,000 | 118,488,000 | 29,693,000 | 129,568,000 | 136,056,000 | 106,935,000 | 29,895,000 | 65,195,000 | 124,988,000 | 13,410,000 | 61,749,000 | 97,569,000 | 89,879,000 | 58,818,000 | 16,748,000 | 75,054,000 | 56,953,000 | 81,938,000 | 66,247,000 | 52,637,000 | 79,434,000 | 104,905,000 | 65,215,000 | 73,798,000 | 84,574,000 | 103,227,000 | -29,713,000 | 56,021,000 | 63,735,000 | 68,454,000 | -18,046,000 | 43,199,000 | 16,439,000 | 19,780,000 | |||||
cash paid for acquisitions, net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -34,563,000 | -32,904,000 | -36,733,000 | -28,064,000 | -47,125,000 | -32,333,000 | -749,967,000 | -20,981,000 | -26,668,000 | -21,762,000 | -26,922,000 | -18,000,000 | -19,103,000 | -15,310,000 | -49,834,000 | -963,558,000 | -11,961,000 | -10,360,000 | -16,892,000 | -11,725,000 | -11,536,000 | -201,638,000 | -36,645,000 | -14,765,000 | -12,391,000 | -8,136,000 | 40,038,000 | -13,097,000 | 13,805,000 | -5,872,000 | -20,600,000 | -11,553,000 | -6,264,000 | -9,629,000 | -10,535,000 | -13,071,000 | -12,905,000 | -5,520,000 | -18,329,000 | -12,250,000 | -11,962,000 | -6,320,000 | -8,665,000 | -35,153,000 | 350,908,000 | -10,053,000 | -20,812,000 | -14,208,000 | -3,791,000 | 42,932,000 | -102,969,000 | -25,549,000 | 92,085,000 | -57,928,000 | -3,976,000 | -41,657,000 | -63,853,000 | 18,875,000 | -37,653,000 | -1,084,486,000 | 295,403,000 | -65,541,000 | -248,220,000 | -6,033,000 | -6,459,000 | 190,038,000 | -44,075,000 | -27,435,000 | ||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock held in treasury | -138,491,000 | -213,093,000 | -374,048,000 | -199,509,000 | -241,718,000 | -69,991,000 | -27,000 | -18,744,000 | -441,457,000 | -43,960,000 | -70,208,000 | -168,785,000 | -280,856,000 | -877,657,000 | -5,314,000 | -5,286,000 | -620,000 | -187,154,000 | -164,953,000 | -208,999,000 | -31,673,000 | -372,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payment of dividends | -139,744,000 | -143,784,000 | -125,129,000 | -125,757,000 | -126,918,000 | -131,305,000 | -109,353,000 | -109,380,000 | -110,115,000 | -112,145,000 | -100,156,000 | -100,823,000 | -84,167,000 | -87,769,000 | -85,953,000 | -85,939,000 | -64,470,000 | -66,087,000 | -64,601,000 | -65,434,000 | -57,031,000 | -59,378,000 | -57,845,000 | -57,846,000 | -49,336,000 | -57,895,000 | -50,405,000 | -51,734,000 | -33,916,000 | -34,883,000 | -34,411,000 | -34,386,000 | -25,431,000 | -25,489,000 | -26,258,000 | -26,652,000 | -21,392,000 | -21,889,000 | -24,146,000 | -20,437,000 | -20,406,000 | |||||||||||||||||||||||||||||
repayment of borrowings | -149,875,000 | -65,000,000 | -195,000,000 | -25,000,000 | 0 | -339,063,000 | -2,187,000 | -2,188,000 | -2,187,000 | -2,188,000 | -2,188,000 | 0 | 0 | -5,000,000 | 0 | -533,565,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings | 115,000,000 | 100,000,000 | 220,000,000 | 0 | 0 | 336,875,000 | 0 | 0 | 1,000,000,000 | 405,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | 0 | 0 | -3,739,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration and deferred purchase price from acquisitions | -11,906,000 | -239,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 3,914,000 | 394,000 | 2,184,000 | 161,000 | 165,000 | 726,000 | 240,000 | 246,000 | 17,000 | 102,000 | 854,000 | 508,000 | 648,000 | 625,000 | 819,000 | 779,000 | 1,004,000 | 2,438,000 | 673,000 | 1,128,000 | 632,000 | 3,603,000 | 3,696,000 | 1,710,000 | 2,428,000 | 3,116,000 | 3,764,000 | 3,206,000 | 4,212,000 | 3,343,000 | 1,144,000 | 5,805,000 | 6,810,000 | 11,952,000 | 0 | |||||||||||||||||||||||||||||||||||
net cash from financing activities | -321,102,000 | -321,722,000 | -476,183,000 | -350,266,000 | -368,636,000 | -207,223,000 | -111,567,000 | -130,312,000 | -553,759,000 | -158,293,000 | -172,553,000 | -269,891,000 | -16,819,000 | -966,117,000 | -91,744,000 | 64,391,000 | 11,316,000 | 245,542,000 | -229,554,000 | -274,433,000 | 65,030,000 | -340,081,000 | 413,648,000 | -58,766,000 | -49,914,000 | -341,635,000 | -707,083,000 | -97,758,000 | 304,416,000 | -126,058,000 | -33,668,000 | -43,251,000 | -65,398,000 | -125,226,000 | -299,996,000 | 436,430,000 | -139,399,000 | -362,309,000 | -276,084,000 | 419,451,000 | -96,282,000 | -27,136,000 | -29,951,000 | -301,528,000 | -1,511,000 | -109,338,000 | 1,006,000 | -108,497,000 | -7,896,000 | -30,461,000 | -112,046,000 | -8,315,000 | -202,099,000 | -516,000 | -43,639,000 | -1,381,000 | 4,160,000 | -137,134,000 | 2,173,000 | 1,064,298,000 | ||||||||||
effect of exchange rate changes | 6,174,000 | 4,209,000 | -9,345,000 | 6,299,000 | -1,401,000 | -2,959,000 | 5,722,000 | -3,615,000 | 344,000 | 2,958,000 | 10,500,000 | -10,366,000 | -13,782,000 | -4,891,000 | -1,301,000 | -4,062,000 | 443,000 | -4,013,000 | 8,181,000 | 4,244,000 | 2,011,000 | -10,762,000 | 4,771,000 | -4,971,000 | 1,171,000 | 501,000 | -352,000 | -2,168,000 | -7,618,000 | 3,659,000 | 1,602,000 | 1,465,000 | 3,054,000 | 2,978,000 | -9,405,000 | -834,000 | -5,173,000 | 2,107,000 | -2,697,000 | 1,488,000 | -4,275,000 | -5,932,000 | 181,000 | 566,000 | 2,393,000 | -2,270,000 | -3,798,000 | 3,418,000 | -3,260,000 | 2,748,000 | -5,966,000 | 1,824,000 | 2,354,000 | -359,000 | 1,444,000 | -1,873,000 | 3,450,000 | -1,962,000 | -1,095,000 | 564,000 | 367,000 | |||||||||
net increase in cash, cash equivalents and restricted cash | -13,353,000 | -48,680,000 | -91,628,000 | 49,578,000 | -67,914,000 | 57,622,000 | -466,859,000 | 136,223,000 | -288,279,000 | 87,044,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 409,351,000 | 0 | 0 | 0 | 461,693,000 | 0 | 0 | 0 | 993,564,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | -13,353,000 | 360,671,000 | 49,578,000 | -67,914,000 | 519,315,000 | 136,223,000 | -288,279,000 | 1,080,608,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 56,035,000 | 33,648,000 | 54,989,000 | 34,231,000 | 56,682,000 | 34,050,000 | 57,245,000 | 34,407,000 | 56,858,000 | 33,803,000 | 57,954,000 | 28,977,000 | 50,409,000 | 27,776,000 | 49,704,000 | 24,555,000 | 57,750,000 | 19,326,000 | 53,557,000 | 19,211,000 | 50,128,000 | 40,495,000 | 36,469,000 | 35,156,000 | 34,711,000 | 35,148,000 | 34,483,000 | 35,131,000 | 21,251,000 | 35,121,000 | 21,238,000 | 35,107,000 | 21,241,000 | 34,916,000 | 21,251,000 | 23,228,000 | 21,209,000 | 23,451,000 | 21,188,000 | 175,000 | 20,586,000 | 161,000 | 2,846,000 | 5,041,000 | 4,804,000 | 4,542,000 | 5,330,000 | 4,802,000 | 5,057,000 | 5,240,000 | 8,151,000 | 7,187,000 | 10,543,000 | 10,863,000 | 11,436,000 | 11,371,000 | 16,325,000 | 13,581,000 | 15,952,000 | 15,589,000 | 4,607,000 | 3,952,000 | 4,247,000 | 4,204,000 | 4,498,000 | 5,304,000 | 5,373,000 | 5,282,000 | 6,337,000 | 8,975,000 |
cash paid for income taxes, net of refunds received | 101,041,000 | 11,247,000 | 39,605,000 | 48,191,000 | 101,839,000 | 11,393,000 | 42,733,000 | 59,159,000 | 119,622,000 | 18,965,000 | 25,961,000 | 30,691,000 | 106,389,000 | 17,645,000 | 58,888,000 | 80,593,000 | 74,125,000 | 9,014,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment and leasehold improvements in other accrued liabilities | -5,641,000 | 10,576,000 | -524,000 | -3,656,000 | 4,141,000 | 2,668,000 | -1,996,000 | -833,000 | 411,000 | 5,156,000 | -77,000 | -3,002,000 | -1,190,000 | 6,118,000 | -1,323,000 | 428,000 | 706,000 | 3,687,000 | 821,000 | 2,944,000 | -671,000 | -949,000 | 965,000 | 5,077,000 | -3,975,000 | 1,888,000 | -7,239,000 | 12,970,000 | 2,802,000 | -10,647,000 | 11,734,000 | 2,842,000 | -1,823,000 | 651,000 | 3,313,000 | 1,255,000 | 112,000 | -4,477,000 | 4,684,000 | 3,256,000 | -490,000 | -3,085,000 | 4,635,000 | 721,000 | -2,379,000 | -205,000 | 1,150,000 | 2,255,000 | -936,000 | -1,831,000 | 4,280,000 | |||||||||||||||||||
acquisition of a business, net of cash acquired | -7,820,000 | -294,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of equity method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of right of use assets | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of equity method investment | 0 | -26,284,000 | 0 | 0 | 6,000 | -190,822,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalent and restricted cash, end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared, but not yet paid | 412,000 | 412,000 | 393,000 | 368,000 | 488,000 | 439,000 | 503,000 | 511,000 | 478,000 | 505,000 | 404,000 | 2,361,000 | 503,000 | 514,000 | 374,000 | 1,208,000 | -67,000 | 376,000 | 513,000 | 616,000 | 261,000 | 293,000 | 248,000 | 237,000 | -27,000 | 181,000 | 371,000 | 337,000 | 297,000 | 365,000 | 266,000 | 269,000 | 220,000 | 256,000 | 197,000 | 157,000 | 11,000 | |||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of the effect of acquisitions and dispositions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of assets, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings, inclusive of premium | 0 | 0 | 350,000,000 | 5,000,000 | 0 | 700,000,000 | 600,000,000 | 503,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs in connection with debt | -1,000 | -282,000 | -1,718,000 | -559,000 | -477,000 | -10,819,000 | -5,349,000 | -4,967,000 | 0 | 0 | -11,759,000 | -4,934,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | 0 | -1,000 | -78,000 | -132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash | 126,452,000 | 24,812,000 | 162,985,000 | -742,134,000 | 224,855,000 | 446,626,000 | 625,417,000 | 110,033,000 | -494,222,000 | 30,802,000 | 90,487,000 | -182,228,000 | 79,720,000 | 7,285,000 | 13,811,000 | 30,636,000 | 45,680,000 | 48,255,000 | -141,783,000 | 28,840,000 | -91,675,000 | 8,804,000 | 21,625,000 | 214,158,000 | 10,365,000 | -11,889,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalent, beginning of period | 0 | 0 | 0 | 1,421,449,000 | 0 | 0 | 0 | 1,300,521,000 | 0 | 0 | 0 | 1,506,567,000 | 0 | 0 | 904,176,000 | 0 | 0 | 889,502,000 | 0 | 0 | 791,834,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalent, end of period | 126,452,000 | 24,812,000 | 162,985,000 | 679,315,000 | 136,785,000 | -687,338,000 | 224,855,000 | 1,747,147,000 | -2,337,000 | -82,119,000 | 318,121,000 | 1,066,856,000 | 110,033,000 | 128,336,000 | 642,781,000 | 30,802,000 | 517,768,000 | 849,828,000 | 48,434,000 | 53,609,000 | 696,972,000 | 569,448,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash | -82,119,000 | 318,121,000 | -439,711,000 | -261,395,000 | -39,674,000 | 53,609,000 | -94,862,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestitures, net of costs | -49,347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | 0 | 0 | -60,000 | -41,000 | 0 | 0 | -100,000 | -23,168,000 | -300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of capital equipment | 0 | 0 | 0 | 10,000 | 0 | 0 | 0 | 0 | 1,000 | 7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divestitures | 62,815,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 53,751,000 | 13,876,000 | 5,684,000 | 9,622,000 | 38,430,000 | 17,312,000 | 33,018,000 | 36,702,000 | 64,893,000 | 8,602,000 | 28,566,000 | 28,915,000 | 57,952,000 | 13,294,000 | 28,374,000 | -2,822,000 | 61,051,000 | 11,242,000 | 37,073,000 | 14,114,000 | 64,371,000 | 13,976,000 | 18,998,000 | 29,525,000 | 50,765,000 | 21,131,000 | 28,962,000 | 37,497,000 | 51,970,000 | 10,175,000 | 41,864,000 | 34,822,000 | 50,630,000 | 7,123,000 | 21,448,000 | 19,455,000 | 38,244,000 | 14,581,000 | 2,877,000 | 6,349,000 | 29,676,000 | 7,288,000 | 19,610,000 | 15,654,000 | 20,862,000 | 5,259,000 | 4,943,000 | 30,776,000 | 10,344,000 | 10,454,000 | ||||||||||||||||||||
property, equipment and leasehold improvements accrued, but not yet paid | -1,811,000 | 105,000 | 4,987,000 | 551,000 | 790,000 | 2,848,000 | 798,000 | -122,000 | 3,101,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash adjustments | 332,000 | 337,000 | 385,000 | 734,000 | 174,000 | -200,000 | -545,000 | 161,000 | -125,000 | 321,000 | 410,000 | 758,000 | -489,000 | 25,000 | 68,000 | 613,000 | 152,000 | 359,000 | 217,000 | -6,133,000 | 149,000 | 3,700,000 | 83,000 | 1,216,000 | 650,000 | -102,000 | 377,000 | 109,000 | 251,000 | -1,108,000 | 87,000 | 163,000 | -225,000 | -74,000 | 122,000 | 371,000 | -82,000 | 1,131,000 | 2,925,000 | |||||||||||||||||||||||||||||||
repayment of long-term debt | -307,875,000 | -5,062,000 | -5,062,000 | -5,063,000 | -11,000,000 | -11,000,000 | -26,000,000 | -11,000,000 | -2,811,000 | -2,813,000 | -1,268,625,000 | -74,048,000 | -5,562,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash operating lease expense | 5,711,000 | 5,575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing | 0 | 0 | 0 | 1,125,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 777,706,000 | 0 | 0 | 0 | 508,799,000 | 0 | 0 | 0 | 358,434,000 | 0 | 0 | 0 | 183,309,000 | 0 | 0 | 0 | 252,211,000 | 0 | 0 | 0 | 269,423,000 | 0 | 0 | 176,024,000 | 0 | 0 | 268,077,000 | 0 | 0 | 0 | 33,818,000 | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 445,014,000 | -215,782,000 | 538,467,000 | -82,730,000 | 537,751,000 | 60,606,000 | -235,046,000 | 422,789,000 | 260,450,000 | 74,684,000 | -50,951,000 | 71,672,000 | 263,029,000 | -157,149,000 | 67,151,000 | 7,285,000 | 266,022,000 | 30,636,000 | 45,680,000 | 48,255,000 | 127,640,000 | 45,587,000 | 67,799,000 | 84,349,000 | 38,932,000 | -204,112,000 | 276,881,000 | 21,625,000 | 214,158,000 | 10,365,000 | 21,929,000 | |||||||||||||||||||||||||||||||||||||||
repurchase of treasury shares | -1,081,000 | -743,000 | -284,466,000 | -46,270,000 | -155,423,000 | -91,277,000 | -111,000 | -9,373,000 | -40,615,000 | -100,362,000 | -275,702,000 | -32,118,000 | -120,030,000 | -346,715,000 | -256,075,000 | -347,073,000 | -87,215,000 | -10,352,000 | -255,000 | -300,493,000 | -1,744,000 | -107,159,000 | -2,255,000 | -100,289,000 | -242,000 | -9,397,000 | -103,065,000 | -441,000 | -174,000 | -2,309,000 | -11,685,000 | -27,000 | -18,000 | -2,896,000 | -9,944,000 | -1,757,000 | -4,000 | -2,446,000 | -495,000 | -110,000 | -95,000 | -29,000 | ||||||||||||||||||||||||||||
includes 43.6 million accrual for amounts payable after december 31, 2018 related to the estimated one-time tax charge on the deemed repatriation of historic earnings and profits of foreign subsidiaries. see note 11, “income taxes,” for additional information. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of subsidiary, net of costs | -5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dispositions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition, net of cash provided | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
includes 43.6 million accrual for amounts payable after december 31, 2018 related to the estimated one-time tax charge on the deemed repatriation of historic earnings and profits of foreign subsidiaries. see note 10, "income taxes," for additional information. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition, net of cash divested | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on long-term debt | 1,859,000 | 119,000 | 119,000 | 121,000 | 367,000 | 225,000 | 228,000 | 246,000 | 233,000 | 238,000 | 250,000 | 230,000 | 231,000 | 340,000 | 273,000 | 564,000 | 460,000 | 40,000 | 42,000 | 41,000 | 40,000 | 42,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation | -1,145,000 | -1,604,000 | -1,019,000 | -3,857,000 | -1,547,000 | -474,000 | -10,242,000 | -2,990,000 | -230,000 | -1,172,000 | 531,000 | 80,000 | -397,000 | -1,262,000 | -3,187,000 | -313,000 | -1,186,000 | -2,577,000 | -6,034,000 | -1,040,000 | -71,000 | -1,392,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of assets acquired and liabilities assumed: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury share repurchases awaiting settlement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | 3,857,000 | 1,547,000 | 474,000 | 10,242,000 | 2,990,000 | 6,032,000 | -424,000 | -1,599,000 | -1,174,000 | 4,399,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -332,692,000 | -215,782,000 | 538,467,000 | -82,730,000 | 28,952,000 | 60,606,000 | -235,046,000 | 418,381,000 | -93,576,000 | 74,684,000 | -50,951,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation of property, equipment and leasehold improvements | 5,080,000 | 4,478,000 | 4,669,000 | 5,168,000 | 5,110,000 | 5,530,000 | 4,934,000 | 3,556,000 | 3,393,000 | 3,065,000 | 2,869,000 | 2,972,000 | 3,051,000 | 2,696,000 | 1,268,000 | 522,000 | 484,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of short-term investments | 0 | 0 | 0 | 70,900,000 | 54,000,000 | 22,598,000 | 107,739,000 | 22,695,000 | 77,189,000 | 1,922,000 | 21,273,000 | 49,908,000 | 27,930,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dispositions, net of cash provided | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property, equipment and leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long–term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of issuance costs in connection with long–term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | 2,117,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rates changes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of assets and liabilities assumed: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of issuance costs in connection with long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: cash and cash equivalents attributed to discontinued operations | -4,408,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross gain on disposition of subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | -74,896,000 | -33,469,000 | -82,229,000 | -27,198,000 | -72,764,000 | -9,096,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing, net of discount | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of issuance costs in connection with long term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of assets and liabilities acquired: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -29,984,000 | 0 | -76,331,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based expense | 7,537,000 | 6,029,000 | 5,843,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 6,811,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 7,401,000 | 7,860,000 | 8,008,000 | 8,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade receivables | -21,349,000 | 12,108,000 | 36,140,000 | 8,574,000 | -13,401,000 | 9,074,000 | 8,992,000 | -46,949,000 | 15,343,000 | 18,423,000 | 20,820,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of riskmetrics group, inc. debt acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rates changes on cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of riskmetrics group, inc., class a common stock issued | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of stock options and restricted stock awards assumed in connection with acquisition of riskmetrics group, inc. | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on long term debt | 229,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long term debt | -2,812,000 | -10,563,000 | -5,563,000 | -5,562,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due from related parties | 0 | 0 | 4,385,000 | -2,620,000 | 3,929,000 | -3,729,000 | 3,630,000 | -2,968,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payable to related parties | -36,955,000 | 1,963,000 | 24,198,000 | -16,913,000 | -9,177,000 | 24,184,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of underwriting discount and other direct costs of 1.3 million | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of financing fees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unpaid portion of measurisk, llc acquisition price | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation payable in common stock and options | 12,844,000 | 5,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on write down of investment in unconsolidated company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade receivable | -37,680,000 | -14,225,000 | -45,621,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the maturity of short-term investments | 50,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash withdrawn from related parties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sales of capital equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of acquired riskmetrics group, inc. debt acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses related to initial public offering | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share based compensation | 5,366,000 | 5,120,000 | 8,354,000 | 8,978,000 | 7,736,000 | 4,875,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency loss | -167,000 | -147,000 | 763,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unpaid interest rate swap expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale or disposal of property, equipment and leasehold improvements | 0 | 58,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from bad debts | 267,000 | 55,000 | -462,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on u.s. treasury securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on short-term investments | -271,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency (gain) loss | -82,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, equipment and leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -112,556,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -9,500,000 | -6,027,000 | -5,673,000 | -6,120,000 | -5,562,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency exchange rates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) bad debts | 163,000 | 438,000 | 62,000 | 314,000 | 276,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, equipment, and leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash withdrawn (deposited) with related parties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchased property, equipment and leasehold improvements | -6,459,000 | -13,277,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering of common stock, net of underwriting discount and other direct costs of 24.8 million | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for cash dividends | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rates on cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment and leasehold improvements in accounts payable and other accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the maturity of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash deposited with related parties | 203,315,000 | -39,216,000 | -26,474,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property, equipment and leasehold improvements | 128,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recovery of) benefit from bad debts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of principal investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of principal investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note payable to morgan stanley | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of cash dividends | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash purchase of property, equipment and leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
initial public offering related costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on sale of property, equipment and leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of accounting change in accounting principle net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of principal investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations |
We provide you with 20 years of cash flow statements for MSCI 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 MSCI stock. Explore the full financial landscape of MSCI stock with our expertly curated income statements.
The information provided in this report about MSCI 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.