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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 32,837,000 | 38,258,000 | 59,436,000 | 49,382,000 | 45,454,000 | 243,671,000 | 244,866,000 | 243,037,000 | 215,191,000 | 286,307,000 | 66,840,000 | 69,467,000 | 76,770,000 | 56,406,000 | 55,712,000 | 39,759,000 | 45,424,000 | 54,455,000 | 83,058,000 | 77,256,000 | 101,276,000 | 92,315,000 | 67,030,000 | 96,803,000 | 91,339,000 | 75,239,000 | 103,367,000 | 124,890,000 | 118,188,000 | 87,632,000 | 104,522,000 | 98,415,000 | 57,066,000 | 127,167,000 | 185,488,000 | 213,096,000 | 138,951,000 | 190,323,000 | 161,020,000 | 125,245,000 | 200,969,000 | 159,056,000 | 56,772,000 | 610,147,000 | 92,027,000 | 182,373,000 | 101,905,000 | 153,789,000 | 207,826,000 | 218,563,000 | 97,888,000 | 79,667,000 | 224,937,000 | 213,927,000 | 135,938,000 | 196,852,000 | 159,194,000 | 185,850,000 | 159,213,000 | 145,070,000 | 157,638,000 | 146,357,000 | 96,136,000 | 42,931,000 | 14,723,000 | 10,520,000 | 7,886,000 | 25,741,000 | 4,932,000 | 2,641,000 | 2,129,000 | 3,700,000 |
accounts receivable | 202,731,000 | 196,379,000 | 580,175,000 | 690,241,000 | 661,664,000 | 662,444,000 | 669,861,000 | 598,257,000 | 682,682,000 | 672,511,000 | 757,802,000 | 763,497,000 | 751,970,000 | 743,853,000 | 681,564,000 | 759,744,000 | 738,573,000 | 736,176,000 | 700,792,000 | 688,884,000 | 633,647,000 | 667,607,000 | 674,706,000 | 741,670,000 | 843,343,000 | 843,384,000 | 823,418,000 | 870,187,000 | 856,673,000 | 778,155,000 | 758,936,000 | 732,756,000 | 655,259,000 | 605,249,000 | ||||||||||||||||||||||||||||||||||||||
inventories | 63,847,000 | 69,227,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 68,129,000 | 104,011,000 | 158,048,000 | 149,515,000 | 166,967,000 | 189,542,000 | 177,020,000 | 150,890,000 | 148,046,000 | 135,409,000 | 155,397,000 | 128,636,000 | 104,734,000 | 108,612,000 | 88,564,000 | 84,335,000 | 87,709,000 | 93,208,000 | 118,264,000 | 235,983,000 | 175,244,000 | 151,635,000 | 79,372,000 | 259,708,000 | 302,234,000 | 336,065,000 | 321,690,000 | 293,993,000 | 320,206,000 | 300,275,000 | 328,254,000 | 311,499,000 | 306,452,000 | 261,232,000 | 254,156,000 | 283,753,000 | 268,645,000 | 269,698,000 | 284,970,000 | 265,758,000 | 275,481,000 | 233,318,000 | 315,285,000 | 295,441,000 | 287,844,000 | 275,179,000 | 279,510,000 | 246,242,000 | 248,219,000 | 205,342,000 | 213,748,000 | 211,967,000 | 72,346,000 | 66,647,000 | 76,763,000 | 64,560,000 | 70,600,000 | 57,150,000 | 52,799,000 | 49,412,000 | 54,117,000 | 48,540,000 | 57,962,000 | 60,911,000 | 71,500,000 | 57,759,000 | 71,329,000 | 49,746,000 | 54,416,000 | 41,146,000 | 43,697,000 | 54,475,000 |
current assets held for sale - discontinued operations | 1,764,129,000 | 1,890,638,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 2,131,673,000 | 2,298,513,000 | 2,206,198,000 | 2,021,017,000 | 2,116,538,000 | 2,327,070,000 | 2,236,344,000 | 2,102,790,000 | 2,130,269,000 | 2,262,454,000 | 2,268,327,000 | 2,295,185,000 | 2,441,917,000 | 2,434,202,000 | 2,321,812,000 | 2,398,225,000 | 2,402,073,000 | 2,206,736,000 | 2,135,865,000 | 2,097,533,000 | 1,951,028,000 | 2,519,811,000 | 2,407,283,000 | 2,251,260,000 | 2,474,629,000 | 2,465,246,000 | 2,538,578,000 | 2,492,908,000 | 2,515,182,000 | 2,187,773,000 | 2,181,905,000 | 2,131,921,000 | 2,022,853,000 | 1,942,994,000 | 1,962,039,000 | 2,020,777,000 | 1,974,780,000 | 2,001,485,000 | 1,974,700,000 | 1,928,378,000 | 1,960,690,000 | 1,864,347,000 | 1,870,706,000 | 2,330,204,000 | 1,745,932,000 | 1,768,914,000 | 1,725,932,000 | 1,759,292,000 | 1,800,707,000 | 1,748,273,000 | 1,628,894,000 | 1,651,526,000 | 1,531,379,000 | 1,503,795,000 | 1,525,825,000 | 1,529,556,000 | 1,485,916,000 | 1,493,234,000 | 1,403,789,000 | 1,429,048,000 | 1,391,859,000 | 1,343,127,000 | 1,342,067,000 | 1,292,798,000 | 1,283,382,000 | 1,282,407,000 | 1,311,794,000 | 1,153,118,000 | 1,166,473,000 | 1,109,013,000 | 1,089,857,000 | 1,148,283,000 |
patient service equipment and other fixed assets | 259,729,000 | 259,301,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets | 119,093,000 | 120,188,000 | 383,111,000 | 355,627,000 | 357,264,000 | 368,471,000 | 349,984,000 | 296,533,000 | 300,264,000 | 292,809,000 | 276,562,000 | 280,665,000 | 275,833,000 | 278,291,000 | 194,006,000 | 184,554,000 | 174,952,000 | 155,152,000 | 144,755,000 | 143,362,000 | 142,200,000 | 133,738,000 | 142,219,000 | 234,853,000 | 206,199,000 | 197,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 1,228,140,000 | 1,228,140,000 | 1,331,931,000 | 1,331,281,000 | 1,642,196,000 | 1,634,723,000 | 1,635,368,000 | 1,638,846,000 | 1,635,010,000 | 1,637,149,000 | 1,639,133,000 | 1,636,705,000 | 1,631,336,000 | 1,656,308,000 | 390,185,000 | 386,693,000 | 389,864,000 | 391,349,000 | 394,086,000 | 390,395,000 | 391,670,000 | 388,000,000 | 393,181,000 | 398,065,000 | 407,651,000 | 413,235,000 | 414,122,000 | 761,173,000 | 742,538,000 | 715,445,000 | 713,811,000 | 690,230,000 | 423,107,000 | 416,697,000 | 414,936,000 | 418,095,000 | 418,366,000 | 420,071,000 | 419,619,000 | 420,772,000 | 421,760,000 | 419,453,000 | 423,276,000 | 274,533,000 | 275,975,000 | 275,562,000 | 275,439,000 | 274,896,000 | 272,597,000 | 272,878,000 | 274,884,000 | 285,363,000 | 248,498,000 | 248,498,000 | 248,498,000 | 247,271,000 | 247,271,000 | 247,271,000 | 247,271,000 | 247,271,000 | 247,271,000 | 247,271,000 | 247,271,000 | 247,271,000 | 252,412,000 | 252,412,000 | 252,412,000 | 271,699,000 | 271,699,000 | 271,699,000 | 271,699,000 | 271,699,000 |
intangible assets | 165,694,000 | 194,924,000 | 285,086,000 | 298,726,000 | 313,284,000 | 326,173,000 | 342,593,000 | 361,835,000 | 381,557,000 | 403,020,000 | 424,530,000 | 445,042,000 | 464,077,000 | 462,444,000 | 209,745,000 | 209,789,000 | 221,223,000 | 232,009,000 | 243,351,000 | 251,615,000 | 262,539,000 | 271,513,000 | 285,018,000 | 299,874,000 | 311,027,000 | 311,254,000 | 321,764,000 | 332,172,000 | 342,542,000 | 178,880,000 | 184,468,000 | 231,886,000 | 80,051,000 | 80,736,000 | 82,511,000 | 86,982,000 | 89,599,000 | 93,347,000 | 95,250,000 | 98,084,000 | 100,904,000 | 102,122,000 | 108,593,000 | 36,457,000 | 38,679,000 | 39,437,000 | 40,406,000 | 40,519,000 | 40,050,000 | 39,645,000 | 42,313,000 | 44,540,000 | 21,018,000 | 21,547,000 | 22,142,000 | 22,802,000 | 23,575,000 | 24,411,000 | 24,825,000 | 25,585,000 | 26,345,000 | 27,050,000 | 27,809,000 | 28,571,000 | 26,456,000 | 27,130,000 | 27,802,000 | 25,473,000 | 27,625,000 | 30,047,000 | 32,517,000 | 35,055,000 |
other assets | 131,897,000 | 53,479,000 | 129,766,000 | 140,158,000 | 153,254,000 | 154,492,000 | 142,319,000 | 149,346,000 | 136,544,000 | 133,060,000 | 131,743,000 | 150,417,000 | 149,620,000 | 128,145,000 | 103,568,000 | 96,395,000 | 97,206,000 | 97,723,000 | 101,920,000 | 112,911,000 | 93,316,000 | 100,473,000 | 99,956,000 | 120,542,000 | 106,632,000 | 109,294,000 | 112,601,000 | 102,318,000 | 98,808,000 | 102,414,000 | 89,619,000 | 76,532,000 | 70,684,000 | 64,810,000 | 66,548,000 | 69,998,000 | 71,800,000 | 73,905,000 | 79,341,000 | 89,865,000 | 92,180,000 | 91,638,000 | 99,852,000 | 98,749,000 | 96,085,000 | 93,042,000 | 90,304,000 | 80,287,000 | 78,628,000 | 72,199,000 | 69,769,000 | 64,285,000 | 50,640,000 | 43,265,000 | 42,289,000 | 44,920,000 | 48,301,000 | 45,592,000 | 44,609,000 | 45,721,000 | 46,704,000 | 44,938,000 | 44,976,000 | 32,988,000 | 32,887,000 | 30,185,000 | 29,145,000 | 43,677,000 | 47,509,000 | 51,598,000 | 44,885,000 | 38,765,000 |
noncurrent assets held for sale - discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 4,036,226,000 | 4,154,545,000 | 4,856,424,000 | 4,656,156,000 | 5,081,282,000 | 5,304,004,000 | 5,207,993,000 | 5,093,322,000 | 5,124,063,000 | 5,288,000,000 | 5,310,203,000 | 5,386,283,000 | 5,538,582,000 | 5,555,278,000 | 3,536,551,000 | 3,584,119,000 | 3,591,829,000 | 3,390,821,000 | 3,335,639,000 | 3,297,115,000 | 3,137,786,000 | 3,714,870,000 | 3,643,084,000 | 3,688,419,000 | 3,896,071,000 | 3,882,364,000 | 3,773,788,000 | 4,032,281,000 | 4,043,131,000 | 3,391,554,000 | 3,376,293,000 | 3,334,156,000 | 2,795,137,000 | 2,700,549,000 | 2,717,752,000 | 2,794,632,000 | 2,756,064,000 | 2,796,841,000 | 2,777,840,000 | 2,751,660,000 | 2,794,906,000 | 2,699,510,000 | 2,735,406,000 | 2,943,898,000 | 2,363,811,000 | 2,369,200,000 | 2,324,042,000 | 2,347,666,000 | 2,379,494,000 | 2,320,922,000 | 2,207,701,000 | 2,221,749,000 | 1,955,424,000 | 1,924,810,000 | 1,946,815,000 | 1,949,614,000 | 1,905,870,000 | 1,911,180,000 | 1,822,039,000 | 1,841,339,000 | 1,804,744,000 | 1,749,350,000 | 1,747,088,000 | 1,697,025,000 | 1,688,770,000 | 1,687,026,000 | 1,776,190,000 | 1,572,031,000 | 1,586,181,000 | 1,536,857,000 | 1,515,080,000 | 1,568,258,000 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 339,728,000 | 357,037,000 | 1,380,736,000 | 1,251,964,000 | 1,338,021,000 | 1,381,871,000 | 1,218,817,000 | 1,171,882,000 | 1,182,408,000 | 1,194,173,000 | 1,165,799,000 | 1,147,414,000 | 1,156,230,000 | 1,137,337,000 | 1,001,959,000 | 1,118,753,000 | 1,126,355,000 | 1,021,761,000 | 1,000,186,000 | 946,116,000 | 824,131,000 | 891,542,000 | 808,035,000 | 873,743,000 | 1,039,074,000 | 990,688,000 | 1,109,589,000 | 1,107,541,000 | 1,067,553,000 | 958,270,000 | 947,572,000 | 875,630,000 | 798,454,000 | 745,165,000 | 750,750,000 | 768,570,000 | 775,970,000 | 758,585,000 | 710,609,000 | 690,134,000 | 753,495,000 | 693,699,000 | 608,846,000 | 692,616,000 | 698,648,000 | 659,550,000 | 643,872,000 | 689,554,000 | 791,004,000 | 693,616,000 | 603,137,000 | 642,123,000 | 559,718,000 | 537,514,000 | 575,793,000 | 546,989,000 | 548,929,000 | 569,735,000 | 572,008,000 | 513,026,000 | 521,428,000 | 555,791,000 | 530,158,000 | 469,102,000 | 567,582,000 | |||||||
accrued payroll and related liabilities | 45,231,000 | 52,508,000 | 87,388,000 | 151,039,000 | 100,002,000 | 108,103,000 | 79,480,000 | 116,398,000 | 106,194,000 | 92,264,000 | 87,110,000 | 93,296,000 | 106,618,000 | 97,829,000 | 115,858,000 | 100,171,000 | 96,081,000 | 64,661,000 | 109,447,000 | 71,406,000 | 54,445,000 | 44,722,000 | 53,584,000 | 62,081,000 | 47,284,000 | 40,999,000 | 48,203,000 | 47,404,000 | 37,366,000 | 30,480,000 | 30,416,000 | 31,998,000 | 23,819,000 | 28,625,000 | 45,051,000 | 41,424,000 | 28,268,000 | 30,327,000 | 45,907,000 | 38,834,000 | 34,797,000 | 24,991,000 | 31,507,000 | 28,709,000 | 29,691,000 | 21,741,000 | 23,296,000 | 24,793,000 | 27,106,000 | 18,823,000 | 25,468,000 | 18,033,000 | 17,738,000 | 10,471,000 | 20,668,000 | 15,302,000 | 18,626,000 | 11,192,000 | 20,588,000 | 14,240,000 | 14,937,000 | 8,780,000 | 34,885,000 | 23,128,000 | 22,681,000 | 21,814,000 | 40,018,000 | 32,766,000 | 21,668,000 | 17,683,000 | 18,763,000 | 18,413,000 |
current portion of long-term debt | 280,000,000 | 383,000,000 | 49,947,000 | 45,549,000 | 42,626,000 | 210,913,000 | 207,658,000 | 206,904,000 | 202,401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 455,203,000 | 421,739,000 | 442,144,000 | 425,187,000 | 453,517,000 | 430,298,000 | 427,136,000 | 396,701,000 | 443,579,000 | 405,204,000 | 377,721,000 | 325,756,000 | 339,526,000 | 334,198,000 | 226,204,000 | 206,094,000 | 212,741,000 | 250,875,000 | 236,094,000 | 412,483,000 | 317,658,000 | 229,824,000 | 231,029,000 | 359,965,000 | 384,040,000 | 377,989,000 | 314,219,000 | 301,800,000 | 315,842,000 | 337,230,000 | 331,745,000 | 296,663,000 | 241,091,000 | 233,905,000 | 238,837,000 | 283,831,000 | 239,887,000 | 278,026,000 | 307,073,000 | 326,223,000 | 280,398,000 | 254,924,000 | 252,131,000 | |||||||||||||||||||||||||||||
current liabilities held for sale - discontinued operations | 1,345,805,000 | 1,460,239,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 2,465,967,000 | 2,674,523,000 | 1,960,215,000 | 1,873,739,000 | 1,934,166,000 | 2,131,185,000 | 1,933,091,000 | 1,891,885,000 | 1,732,181,000 | 1,691,641,000 | 1,630,630,000 | 1,566,466,000 | 1,602,374,000 | 1,569,364,000 | 1,344,021,000 | 1,425,018,000 | 1,435,177,000 | 1,337,297,000 | 1,345,727,000 | 1,430,005,000 | 1,196,234,000 | 1,549,674,000 | 1,416,159,000 | 1,295,789,000 | 1,470,398,000 | 1,409,676,000 | 1,472,011,000 | 1,456,745,000 | 1,420,761,000 | 1,325,980,000 | 1,309,733,000 | 1,204,291,000 | 1,063,364,000 | 1,007,695,000 | 1,034,638,000 | 1,093,825,000 | 1,044,125,000 | 1,066,938,000 | 1,063,589,000 | 1,067,629,000 | 1,118,102,000 | 1,029,614,000 | 1,004,555,000 | 1,278,713,000 | 1,018,305,000 | 1,025,510,000 | 989,179,000 | 1,040,904,000 | 1,090,184,000 | 1,036,868,000 | 924,287,000 | 949,269,000 | 707,797,000 | 692,278,000 | 732,365,000 | 759,899,000 | 733,033,000 | 760,836,000 | 694,481,000 | 740,764,000 | 720,079,000 | 683,609,000 | 700,116,000 | 685,923,000 | 702,588,000 | 716,299,000 | 667,511,000 | 636,078,000 | 655,748,000 | 640,537,000 | 568,464,000 | 696,257,000 |
long-term debt, excluding current portion | 1,835,261,000 | 1,594,745,000 | 1,897,515,000 | 1,808,047,000 | 1,842,348,000 | 1,871,800,000 | 1,946,005,000 | 1,890,598,000 | 2,113,602,000 | 2,309,853,000 | 2,362,453,000 | 2,482,968,000 | 2,547,059,000 | 2,565,613,000 | 947,540,000 | 959,485,000 | 1,007,968,000 | 981,342,000 | 986,018,000 | 1,099,645,000 | 1,269,854,000 | 1,484,340,000 | 1,508,415,000 | 1,553,991,000 | 1,624,692,000 | 1,685,135,000 | 1,650,582,000 | 1,640,455,000 | 1,669,478,000 | 897,071,000 | 900,744,000 | 917,256,000 | 579,117,000 | 564,145,000 | 564,583,000 | 566,474,000 | 566,955,000 | 567,711,000 | 572,559,000 | 574,033,000 | 574,623,000 | 574,606,000 | 608,551,000 | 563,882,000 | 219,098,000 | 214,826,000 | 213,815,000 | 214,416,000 | 214,682,000 | 214,243,000 | 215,383,000 | 214,795,000 | 212,032,000 | 212,285,000 | 212,681,000 | 213,111,000 | 212,137,000 | 209,007,000 | 209,096,000 | 208,576,000 | 207,902,000 | 208,152,000 | 208,418,000 | 207,999,000 | 208,326,000 | 212,596,000 | 359,237,000 | 208,832,000 | 221,081,000 | |||
operating lease liabilities, excluding current portion | 81,352,000 | 80,982,000 | 324,032,000 | 286,212,000 | 288,043,000 | 297,728,000 | 276,327,000 | 222,429,000 | 208,276,000 | 215,469,000 | 215,022,000 | 220,504,000 | 162,241,000 | 154,009,000 | 148,016,000 | 130,565,000 | 119,932,000 | 120,025,000 | 117,800,000 | 109,381,000 | 117,080,000 | 198,858,000 | 161,785,000 | 155,703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 345,000 | 16,307,000 | 22,456,000 | 25,650,000 | 28,900,000 | 34,437,000 | 41,652,000 | 45,616,000 | 55,354,000 | 61,099,000 | 60,833,000 | 83,473,000 | 107,181,000 | 35,310,000 | 37,093,000 | 45,327,000 | 51,476,000 | 50,641,000 | 75,009,000 | 41,430,000 | 42,962,000 | 40,550,000 | 50,553,000 | 49,507,000 | 42,144,000 | 50,852,000 | 66,445,000 | 66,466,000 | 73,180,000 | 74,247,000 | 137,539,000 | 89,812,000 | 90,115,000 | 90,383,000 | 83,553,000 | 84,500,000 | 93,275,000 | 86,326,000 | 41,763,000 | 41,378,000 | 37,820,000 | 37,979,000 | 39,406,000 | 38,951,000 | 41,975,000 | 41,613,000 | 49,860,000 | 46,646,000 | 41,455,000 | 40,758,000 | 36,982,000 | 37,879,000 | 39,437,000 | 42,296,000 | 31,852,000 | 34,810,000 | 37,224,000 | 39,082,000 | 38,373,000 | 29,776,000 | 25,471,000 | 25,784,000 | 34,407,000 | 70,000 | ||||||||
other liabilities | 83,153,000 | 84,960,000 | 87,376,000 | 100,476,000 | 116,483,000 | 113,689,000 | 123,265,000 | 122,592,000 | 120,596,000 | 120,018,000 | 123,345,000 | 114,943,000 | 123,817,000 | 133,957,000 | 108,938,000 | 121,509,000 | 107,322,000 | 103,880,000 | 121,267,000 | 121,096,000 | 117,306,000 | 112,175,000 | 98,726,000 | 97,950,000 | 92,788,000 | 87,867,000 | 81,924,000 | 76,223,000 | 84,218,000 | 76,405,000 | 76,090,000 | 71,286,000 | 69,273,000 | 68,637,000 | 68,110,000 | 64,097,000 | 64,187,000 | 63,996,000 | 62,776,000 | 62,860,000 | 62,772,000 | 63,696,000 | 67,561,000 | 52,054,000 | 52,943,000 | 52,918,000 | 52,278,000 | 55,841,000 | 55,306,000 | 63,622,000 | 63,454,000 | 66,312,000 | 60,165,000 | 60,816,000 | 60,658,000 | 49,148,000 | 49,061,000 | 48,469,000 | 48,837,000 | 45,772,000 | 52,384,000 | 56,575,000 | 60,428,000 | 57,601,000 | 63,650,000 | 61,461,000 | 57,733,000 | 47,708,000 | 50,037,000 | 49,004,000 | 47,148,000 | 48,194,000 |
noncurrent liabilities held for sale - discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 4,465,733,000 | 4,435,555,000 | 4,285,445,000 | 4,090,930,000 | 4,206,690,000 | 4,443,302,000 | 4,313,125,000 | 4,169,156,000 | 4,237,203,000 | 4,391,771,000 | 4,385,803,000 | 4,440,679,000 | 4,571,745,000 | 4,596,619,000 | 2,598,050,000 | 2,697,114,000 | 2,743,810,000 | 2,604,560,000 | 2,623,585,000 | 2,845,780,000 | 2,742,624,000 | 3,298,532,000 | 3,180,930,000 | 3,197,141,000 | 3,399,170,000 | 3,380,525,000 | 3,255,369,000 | 3,239,868,000 | 3,240,923,000 | 2,372,636,000 | 2,360,814,000 | 2,330,372,000 | 1,801,566,000 | 1,730,592,000 | 1,757,714,000 | 1,807,949,000 | 1,759,767,000 | 1,791,920,000 | 1,785,250,000 | 1,765,559,000 | 1,817,779,000 | 1,731,237,000 | 1,744,568,000 | 1,936,374,000 | 1,332,426,000 | 1,336,033,000 | 1,298,999,000 | 1,341,346,000 | 1,389,673,000 | 1,343,372,000 | 1,234,045,000 | 1,261,687,000 | 1,005,461,000 | 988,884,000 | 1,027,598,000 | 1,042,635,000 | 1,010,091,000 | 1,030,494,000 | 964,521,000 | 1,004,252,000 | 989,216,000 | 956,848,000 | 977,909,000 | 951,523,000 | 974,564,000 | 990,356,000 | 1,087,139,000 | 892,618,000 | 926,866,000 | 901,503,000 | 900,721,000 | 975,593,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 154,598,000 | 154,393,000 | 154,439,000 | 154,398,000 | 154,123,000 | 154,096,000 | 152,897,000 | 153,092,000 | 152,997,000 | 152,880,000 | 152,391,000 | 152,557,000 | 152,434,000 | 152,343,000 | 150,865,000 | 150,858,000 | 150,791,000 | 150,200,000 | 146,944,000 | 127,432,000 | 127,474,000 | 125,770,000 | 125,686,000 | 125,724,000 | 125,928,000 | 125,872,000 | 124,588,000 | 124,538,000 | 124,681,000 | 123,624,000 | 122,952,000 | 122,499,000 | 122,453,000 | 122,403,000 | 122,062,000 | 123,398,000 | 125,021,000 | 125,604,000 | 125,606,000 | 125,863,000 | 126,036,000 | 126,205,000 | 126,140,000 | 126,159,000 | 126,133,000 | 126,182,000 | 126,193,000 | 126,326,000 | 126,665,000 | 126,672,000 | 126,544,000 | 126,762,000 | 127,008,000 | 127,041,000 | 126,900,000 | 126,848,000 | 127,539,000 | 127,426,000 | 126,867,000 | 126,918,000 | 126,920,000 | 126,378,000 | 83,827,000 | 83,786,000 | 83,473,000 | 83,152,000 | 82,881,000 | 82,808,000 | 82,745,000 | 82,149,000 | 81,748,000 | 81,487,000 |
paid-in capital | 468,469,000 | 466,701,000 | 459,731,000 | 454,151,000 | 445,749,000 | 440,442,000 | 438,587,000 | 434,185,000 | 427,895,000 | 421,993,000 | 420,680,000 | 418,894,000 | 413,894,000 | 407,773,000 | 440,608,000 | 434,952,000 | 428,360,000 | 430,490,000 | 436,597,000 | 262,002,000 | 258,733,000 | 256,357,000 | 251,401,000 | 248,916,000 | 244,756,000 | 241,547,000 | 238,773,000 | 233,920,000 | 229,884,000 | 228,273,000 | 226,937,000 | 224,183,000 | 221,681,000 | 220,608,000 | 219,955,000 | 216,866,000 | 214,435,000 | 213,016,000 | 211,943,000 | 208,216,000 | 205,727,000 | 204,901,000 | 202,934,000 | 200,961,000 | 199,019,000 | 199,148,000 | 196,605,000 | 190,004,000 | 187,394,000 | 185,695,000 | 183,390,000 | 179,052,000 | 176,540,000 | 175,169,000 | 172,028,000 | 165,447,000 | 162,806,000 | 161,782,000 | 157,756,000 | 193,905,000 | 191,655,000 | 185,861,000 | 182,819,000 | 180,074,000 | 177,192,000 | 174,533,000 | 166,572,000 | 161,978,000 | 157,368,000 | |||
(accumulated deficit) retained earnings | -1,022,161,000 | -871,885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -30,413,000 | -30,219,000 | -44,211,000 | -49,344,000 | -27,418,000 | -48,744,000 | -43,437,000 | -31,818,000 | -44,955,000 | -35,993,000 | -34,261,000 | -35,855,000 | -67,490,000 | -56,959,000 | -40,591,000 | -44,637,000 | -33,018,000 | -30,606,000 | -38,509,000 | -54,564,000 | -61,585,000 | -92,112,000 | -52,707,000 | -60,276,000 | -49,648,000 | -52,035,000 | -45,612,000 | -33,171,000 | -36,203,000 | -15,777,000 | -25,084,000 | -26,342,000 | -38,926,000 | -48,562,000 | -50,263,000 | 9,568,000 | -6,158,000 | -8,038,000 | -406,000 | -4,963,000 | -7,022,000 | -7,156,000 | -7,494,000 | -4,753,000 | -4,874,000 | -5,042,000 | -5,116,000 | -12,338,000 | -12,569,000 | -12,791,000 | -13,033,000 | -11,674,000 | -11,814,000 | -11,946,000 | -12,096,000 | -6,892,000 | -7,256,000 | -7,292,000 | -7,280,000 | -8,597,000 | ||||||||||||
total (deficit) equity | -429,507,000 | -281,010,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 4,036,226,000 | 4,154,545,000 | 4,856,424,000 | 4,656,156,000 | 5,081,282,000 | 5,304,004,000 | 5,207,993,000 | 5,093,322,000 | 5,124,063,000 | 5,288,000,000 | 5,310,203,000 | 5,386,283,000 | 5,538,582,000 | 5,555,278,000 | 3,536,551,000 | 3,584,119,000 | 3,591,829,000 | 3,390,821,000 | 3,335,639,000 | 3,297,115,000 | 3,137,786,000 | 3,714,870,000 | 3,643,084,000 | 3,688,419,000 | 3,896,071,000 | 3,882,364,000 | 3,773,788,000 | 4,032,281,000 | 4,043,131,000 | 3,391,554,000 | 3,376,293,000 | 3,334,156,000 | 2,795,137,000 | 2,700,549,000 | 2,717,752,000 | 2,794,632,000 | 2,756,064,000 | 2,796,841,000 | 2,777,840,000 | 2,751,660,000 | 2,794,906,000 | 2,699,510,000 | 2,735,406,000 | 2,943,898,000 | 2,363,811,000 | 2,369,200,000 | 2,324,042,000 | 2,347,666,000 | 2,379,494,000 | 2,320,922,000 | 2,207,701,000 | 2,221,749,000 | 1,955,424,000 | 1,924,810,000 | ||||||||||||||||||
merchandise inventories | 1,408,539,000 | 1,131,879,000 | 1,242,453,000 | 1,231,413,000 | 1,144,597,000 | 1,110,606,000 | 1,084,350,000 | 1,168,227,000 | 1,288,288,000 | 1,333,585,000 | 1,508,443,000 | 1,525,331,000 | 1,495,972,000 | 1,514,387,000 | 1,530,367,000 | 1,322,897,000 | 1,233,751,000 | 1,095,410,000 | 1,040,861,000 | 1,108,844,000 | 1,146,192,000 | 1,153,079,000 | 1,237,713,000 | 1,210,558,000 | 1,290,103,000 | 1,203,838,000 | 1,220,115,000 | 1,021,711,000 | 990,193,000 | 989,251,000 | 1,004,076,000 | 949,346,000 | 916,311,000 | 944,897,000 | 957,972,000 | 925,714,000 | 940,775,000 | 896,722,000 | 903,501,000 | 874,738,000 | 872,457,000 | 834,476,000 | 820,882,000 | 768,148,000 | 771,663,000 | 787,803,000 | 794,020,000 | 743,247,000 | 763,756,000 | 776,898,000 | 748,847,000 | 724,206,000 | 806,366,000 | 760,992,000 | 751,613,000 | 729,546,000 | 720,116,000 | 733,296,000 | 712,078,000 | 669,996,000 | 689,889,000 | 679,459,000 | 696,955,000 | 702,253,000 | 679,069,000 | 609,327,000 | 632,877,000 | 607,881,000 | 581,569,000 | 581,362,000 | ||
property and equipment | 520,332,000 | 509,347,000 | 498,746,000 | 493,075,000 | 501,385,000 | 543,972,000 | 540,419,000 | 559,508,000 | 569,908,000 | 578,269,000 | 575,799,000 | 595,888,000 | 317,235,000 | 308,463,000 | 306,511,000 | 307,852,000 | 315,662,000 | 301,299,000 | 297,033,000 | 301,335,000 | 315,427,000 | 383,825,000 | 389,933,000 | 386,135,000 | 386,723,000 | 343,710,000 | 344,061,000 | 207,042,000 | 206,490,000 | 203,587,000 | 198,442,000 | 195,312,000 | 191,718,000 | 198,780,000 | 201,519,000 | 208,033,000 | 208,930,000 | 214,561,000 | 219,372,000 | 221,950,000 | 232,979,000 | 203,955,000 | 207,140,000 | 192,245,000 | 191,961,000 | 192,672,000 | 187,512,000 | 187,927,000 | 191,841,000 | 176,035,000 | 103,889,000 | 107,705,000 | 108,061,000 | 105,065,000 | 100,807,000 | 100,672,000 | 101,545,000 | 93,714,000 | 92,565,000 | 86,964,000 | 84,965,000 | 82,667,000 | 80,163,000 | 79,162,000 | 76,949,000 | 78,064,000 | 72,875,000 | 74,500,000 | 76,122,000 | 74,456,000 | ||
retained earnings | 1,020,000 | 6,021,000 | 302,138,000 | 314,908,000 | 346,821,000 | 368,707,000 | 350,923,000 | 357,349,000 | 385,590,000 | 410,008,000 | 467,999,000 | 455,502,000 | 387,619,000 | 345,832,000 | 301,886,000 | 236,177,000 | 167,022,000 | 116,465,000 | 70,540,000 | 126,323,000 | 137,774,000 | 176,914,000 | 175,865,000 | 186,455,000 | 200,670,000 | 467,126,000 | 483,846,000 | 682,798,000 | 690,674,000 | 683,444,000 | 688,363,000 | 688,591,000 | 685,504,000 | 694,981,000 | 707,104,000 | 709,707,000 | 706,866,000 | 694,577,000 | 690,152,000 | 688,813,000 | 685,765,000 | 687,511,000 | 696,543,000 | 696,574,000 | 691,547,000 | 681,711,000 | 675,858,000 | 667,782,000 | 658,994,000 | 651,438,000 | 644,220,000 | 631,521,000 | 619,629,000 | 608,344,000 | 597,945,000 | 586,274,000 | 570,320,000 | 559,701,000 | 539,395,000 | 521,159,000 | 504,480,000 | 481,735,000 | 456,686,000 | 442,645,000 | 438,192,000 | 426,305,000 | 409,293,000 | 393,925,000 | 377,913,000 | 362,407,000 | ||
total equity | 570,979,000 | 565,226,000 | 874,592,000 | 860,702,000 | 894,868,000 | 924,166,000 | 886,860,000 | 896,229,000 | 924,400,000 | 945,604,000 | 966,837,000 | 958,659,000 | 938,501,000 | 887,005,000 | 848,019,000 | 786,261,000 | 712,054,000 | 451,335,000 | 395,162,000 | 416,338,000 | 462,154,000 | 491,278,000 | 496,901,000 | 501,839,000 | 518,419,000 | 792,413,000 | 802,208,000 | 1,018,918,000 | 1,015,479,000 | 1,003,784,000 | 993,571,000 | 969,957,000 | 960,038,000 | 986,683,000 | 996,297,000 | 1,004,921,000 | 992,590,000 | 986,101,000 | 977,127,000 | 968,273,000 | 990,838,000 | 1,007,524,000 | 1,031,385,000 | 1,033,167,000 | 1,025,043,000 | 1,006,320,000 | 989,821,000 | 977,550,000 | 973,656,000 | 960,062,000 | 949,963,000 | 935,926,000 | ||||||||||||||||||||
operating lease liabilities, excluding current portion of 85,149 and 76,805 | 225,208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities, excluding current portion of 86,437 and 76,805 | 214,905,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | 499,410,000 | 439,983,000 | 32,199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities of discontinued operations | 383,586,000 | 323,511,000 | 279,000 | 461,000 | 1,000,000 | 1,479,000 | 1,939,000 | 2,603,000 | 4,074,000 | 2,002,000 | 11,038,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets of discontinued operations | 62,358,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -14,096,000 | -437,012,000 | -175,191,000 | -174,626,000 | 8,151,000 | 72,793,000 | 49,796,000 | 38,926,000 | 18,785,000 | 108,787,000 | 81,682,000 | 51,851,000 | 24,135,000 | 103,409,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 28,720,000 | 101,927,000 | 73,596,000 | 43,813,000 | 17,911,000 | 59,443,000 | 41,060,000 | 25,206,000 | 12,558,000 | 55,393,000 | 42,182,000 | 28,343,000 | 14,218,000 | 65,982,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 4,505,000 | 16,376,000 | 10,499,000 | 6,140,000 | 3,035,000 | 11,911,000 | 8,592,000 | 5,619,000 | 2,511,000 | 12,042,000 | 8,934,000 | 5,969,000 | 2,603,000 | 11,306,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on accounts receivable | 3,619,000 | 9,430,000 | 5,757,000 | 2,867,000 | 1,073,000 | 2,674,000 | 1,158,000 | -368,000 | -603,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -8,613,000 | -1,482,000 | -825,000 | 4,218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in other assets and liabilities | -15,858,000 | -23,604,000 | -11,522,000 | -14,629,000 | 28,904,000 | -33,263,000 | -40,634,000 | -66,003,000 | -24,965,000 | -37,559,000 | -44,903,000 | -56,599,000 | -38,100,000 | 30,177,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 3,678,000 | 6,043,000 | 2,838,000 | 1,299,000 | 278,000 | 6,299,000 | 5,719,000 | 5,371,000 | 4,743,000 | 2,901,000 | 686,000 | 145,000 | -97,000 | 2,231,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | -60,904,000 | 115,589,000 | 122,509,000 | 46,253,000 | 18,273,000 | 56,774,000 | 5,645,000 | -82,496,000 | -26,360,000 | 186,934,000 | 143,831,000 | 42,638,000 | 44,895,000 | 269,597,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment | -11,674,000 | -44,873,000 | -32,489,000 | -19,816,000 | -7,074,000 | -34,613,000 | -24,963,000 | -16,433,000 | -10,146,000 | -20,302,000 | -13,682,000 | -8,857,000 | -5,283,000 | -20,531,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to computer software and intangible assets | -2,605,000 | -20,812,000 | -14,816,000 | -10,238,000 | -7,086,000 | -16,124,000 | -12,826,000 | -7,860,000 | -4,622,000 | -9,819,000 | -7,081,000 | -4,602,000 | -1,777,000 | -16,085,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 271,000 | 1,690,000 | 258,000 | 12,000 | 663,000 | 780,000 | 573,000 | 315,000 | 5,375,000 | 4,497,000 | 4,565,000 | 4,599,000 | 143,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities | -14,008,000 | -815,829,000 | -798,881,000 | -763,475,000 | -14,160,000 | -416,643,000 | -403,578,000 | -23,720,000 | -14,453,000 | -24,746,000 | -16,266,000 | -8,894,000 | -2,461,000 | -36,473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings (repayments) under revolving credit facility | 72,100,000 | -300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt | -12,394,000 | -9,375,000 | -6,250,000 | -3,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing costs paid | -4,313,000 | -28,512,000 | -28,512,000 | -27,697,000 | -1,798,000 | -1,798,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -4,764,000 | -48,200,000 | -32,151,000 | -32,284,000 | -16,074,000 | -63,151,000 | -47,316,000 | -31,476,000 | -15,740,000 | -63,382,000 | -47,802,000 | -32,003,000 | -16,029,000 | -63,651,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | 49,505,000 | 701,071,000 | 695,166,000 | 726,849,000 | -21,803,000 | 272,806,000 | 305,723,000 | -26,732,000 | -18,499,000 | -141,943,000 | -82,141,000 | -58,222,000 | -16,066,000 | -124,233,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -2,721,000 | -1,986,000 | 1,574,000 | 4,039,000 | 800,000 | 6,097,000 | 5,137,000 | 4,526,000 | 991,000 | 4,223,000 | 6,652,000 | 2,409,000 | 2,935,000 | -4,643,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -28,128,000 | -128,422,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 103,367,000 | 104,522,000 | 104,522,000 | 104,522,000 | 185,488,000 | 185,488,000 | 185,488,000 | 161,020,000 | 161,020,000 | 161,020,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 75,239,000 | 124,890,000 | 118,188,000 | 87,632,000 | 98,415,000 | 57,066,000 | 127,167,000 | 213,096,000 | 138,951,000 | 190,323,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of refunds | -12,388,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 24,504,000 | 45,313,000 | 24,848,000 | 9,661,000 | 19,951,000 | 13,028,000 | 6,183,000 | 20,023,000 | 13,513,000 | 6,226,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
year ended december 31, | 2,018,000 | 2,017,000 | 2,016,000 | 2,015,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangible asset impairment charges | 439,613,000 | 165,447,000 | 165,447,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expense | -35,018,000 | -6,754,000 | -6,172,000 | -49,988,000 | -4,585,000 | -5,385,000 | -3,233,000 | -2,071,000 | -6,101,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -751,834,000 | -751,834,000 | -733,433,000 | -366,569,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 695,750,000 | 695,750,000 | 695,750,000 | 250,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 105,500,000 | 74,762,000 | 101,000,000 | 15,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | -16,250,000 | -3,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -5,000,000 | -5,000,000 | -4,998,000 | -71,028,000 | -48,654,000 | -20,849,000 | -5,630,000 | -20,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -1,155,000 | 20,368,000 | 13,666,000 | -16,890,000 | -80,966,000 | -87,073,000 | -58,321,000 | 24,468,000 | 52,076,000 | -22,069,000 | 29,303,000 | 104,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 104,522,000 | 185,488,000 | 161,020,000 | 56,772,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | 103,367,000 | 104,522,000 | 185,488,000 | 161,020,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 26,570,000 | 20,650,000 | 1,197,000 | 26,917,000 | 24,969,000 | 2,825,000 | 57,996,000 | 49,567,000 | 20,028,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowing under revolving credit facility | 104,600,000 | 117,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | -366,569,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in bank overdraft | 21,753,000 | 8,359,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt issuance | 250,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -61,645,000 | -67,483,000 | -43,406,000 | -51,825,000 | -42,555,000 | -44,788,000 | -51,646,000 | -24,001,000 | -7,107,000 | 9,690,000 | 10,133,000 | 2,391,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable | 606,084,000 | 579,031,000 | 609,212,000 | 615,750,000 | 587,935,000 | 640,653,000 | 580,739,000 | 597,235,000 | 626,192,000 | 590,140,000 | 545,179,000 | 543,214,000 | 572,854,000 | 571,458,000 | 550,642,000 | 581,121,000 | 553,502,000 | 582,994,000 | 485,249,000 | 499,015,000 | 506,758,000 | 507,152,000 | 504,509,000 | 520,688,000 | 471,661,000 | 501,270,000 | 468,026,000 | 478,234,000 | 498,080,000 | 509,497,000 | 500,204,000 | 511,875,000 | 521,311,000 | 468,304,000 | 474,248,000 | 457,345,000 | 462,392,000 | 508,746,000 | ||||||||||||||||||||||||||||||||||
benefit from losses on accounts and notes receivable | 377,000 | -216,000 | -27,000 | 115,000 | -24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early retirement of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investment sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (repayment of) revolving credit facility | -33,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits related to share-based compensation | 761,000 | 680,000 | 598,000 | 250,000 | 646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | 6,907,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities | 296,898,000 | 288,432,000 | 273,104,000 | 315,581,000 | 251,015,000 | 302,244,000 | 276,697,000 | 225,428,000 | 282,974,000 | 92,462,000 | 104,856,000 | 93,608,000 | 99,822,000 | 97,829,000 | 107,943,000 | 102,797,000 | 101,405,000 | 95,739,000 | 105,716,000 | 90,519,000 | 111,263,000 | 106,098,000 | 120,475,000 | 69,022,000 | 81,884,000 | 78,289,000 | 92,696,000 | 63,508,000 | 110,262,000 | |||||||||||||||||||||||||||||||||||||||||||
owens & minor, inc. shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
owens & minor, inc. shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total owens & minor, inc. shareholders’ equity | 990,838,000 | 1,007,524,000 | 1,031,385,000 | 1,032,037,000 | 1,023,913,000 | 1,005,190,000 | 988,691,000 | 976,420,000 | 972,526,000 | 958,932,000 | 948,833,000 | 934,796,000 | 918,087,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 1,130,000 | 1,130,000 | 1,130,000 | 1,130,000 | 1,130,000 | 1,130,000 | 1,130,000 | 1,130,000 | 1,130,000 | 1,130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 100 per share, authorized - 10,000 shares, series a participating cumulative preferred stock; none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 100 per share, authorized—10,000 shares, series a participating cumulative preferred stock; none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paid - in capital | 194,762,000 | 192,326,000 | 184,627,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 919,217,000 | 906,979,000 | 895,779,000 | 880,686,000 | 857,518,000 | 837,087,000 | 815,528,000 | 792,502,000 | 769,179,000 | 745,502,000 | 714,206,000 | 696,670,000 | 689,051,000 | 679,413,000 | 659,315,000 | 635,354,000 | 614,359,000 | 592,665,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 1,946,815,000 | 1,949,614,000 | 1,905,870,000 | 1,911,180,000 | 1,822,039,000 | 1,841,339,000 | 1,804,744,000 | 1,749,350,000 | 1,747,088,000 | 1,697,025,000 | 1,688,770,000 | 1,687,026,000 | 1,776,190,000 | 1,572,031,000 | 1,586,181,000 | 1,536,857,000 | 1,515,080,000 | 1,568,258,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and drafts payable | 612,923,000 | 581,768,000 | 604,477,000 | 531,735,000 | 586,285,000 | 578,627,000 | 542,163,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 100 per share; authorized – 10,000 shares; series a participating cumulative preferred stock; none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 100 per share; authorized –10,000 shares; series a participating cumulative preferred stock; none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 100 per share; authorized—10,000 shares; series a participating cumulative preferred stock; none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property held for sale | 12,730,000 | 13,470,000 | 15,730,000 | 15,730,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 100 per share; authorized – 10,000 shares series a; participating cumulative preferred stock; none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 100 per share; authorized - 10,000 shares series a; participating cumulative preferred stock; none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 211,962,000 | 283,845,000 | 231,142,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 100 per share; authorized—10,000 shares series a; participating cumulative preferred stock; none issued |
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.
