Premier, Inc(NASDAQ:PINC)
Premier, Inc., together with its subsidiaries, operates as a healthcare improvement company in the United States. It operates through two segments, Supply Chain Services and Performance Services. The Supply Chain Services segment offers its members with access to a range of products and services, in...
Website: http://www.premierinc.com
Founded: 2013
Full Time Employees: 2,500
Sector: Healthcare
Industry: Health Information Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||
net administrative fees | 132,402,000 | 150,052,000 | 142,234,000 | 131,417,000 | 132,625,000 | 165,422,000 | 156,819,000 | 149,563,000 | 149,027,000 | 158,165,000 | 148,441,000 | 154,423,000 | 150,006,000 | 152,867,000 | 148,396,000 | 150,403,000 | 149,462,000 | 148,163,000 | 146,553,000 | 145,339,000 | 132,645,000 | 152,027,000 | 174,049,000 | 172,114,000 | 172,403,000 | 123,057,250 | 164,534,000 | 165,695,000 | 162,000,000 | -471,302,161 | 161,612,000 | 159,343,000 | 150,991,000 | -398,404,532 | 143,915,000 | 129,071,000 | 125,976,000 | 128,442,000 | 131,270,000 | 120,733,000 | 117,949,000 | 119,863,000 | 117,959,000 | 112,675,000 | 106,523,000 | 111,044,000 | 108,087,000 | 102,130,000 | 143,576,000 |
software licenses, other services and support | 107,602,000 | 115,517,000 | 134,080,000 | 129,187,000 | 129,401,000 | 119,140,000 | 120,606,000 | 116,579,000 | 138,210,000 | 105,006,000 | |||||||||||||||||||||||||||||||||||||||
net revenue | 240,004,000 | 262,857,000 | 261,382,000 | 240,266,000 | 248,142,000 | 350,268,000 | 342,596,000 | 334,745,000 | 318,752,000 | 340,364,000 | 322,232,000 | 359,626,000 | 313,873,000 | 340,706,000 | 347,833,000 | 379,215,000 | 365,147,000 | 481,515,000 | 469,923,000 | 422,827,000 | 346,887,000 | 342,753,000 | 334,823,000 | 319,606,000 | 302,410,000 | -1,245,060,362 | 422,875,000 | 421,857,000 | 401,546,000 | -1,225,638,744 | 425,338,000 | 411,398,000 | 390,564,000 | -1,050,120,327 | 379,803,000 | 358,500,000 | 313,272,000 | 301,421,000 | 298,669,000 | 291,669,000 | 270,835,000 | 185,119,000 | 261,723,000 | 249,445,000 | 229,308,000 | 168,770,750 | 225,598,000 | ||
yoy | -3.28% | -24.96% | -23.71% | -28.22% | -22.15% | 2.91% | 6.32% | -6.92% | 1.55% | -0.10% | -7.36% | -5.17% | -14.04% | -29.24% | -25.98% | -10.31% | 5.26% | 40.48% | 40.35% | 32.30% | 14.71% | -127.53% | -20.82% | -24.24% | -24.69% | 1.58% | -0.58% | 2.54% | 2.81% | 16.71% | 11.99% | 14.76% | 24.67% | -448.39% | 27.17% | 22.91% | 15.67% | 62.83% | 14.12% | 16.93% | 18.11% | 9.69% | 16.01% | ||||||
qoq | -8.69% | 0.56% | 8.79% | -3.17% | -29.16% | 2.24% | 2.35% | 5.02% | -6.35% | 5.63% | -10.40% | 14.58% | -7.88% | -2.05% | -8.28% | 3.85% | -24.17% | 2.47% | 11.14% | 21.89% | 1.21% | 2.37% | 4.76% | 5.69% | -124.29% | -394.43% | 0.24% | 5.06% | -132.76% | -388.16% | 3.39% | 5.33% | -137.19% | -376.49% | 5.94% | 14.44% | 3.93% | 0.92% | 2.40% | 7.69% | 46.30% | -29.27% | 4.92% | 8.78% | 35.87% | -25.19% | |||
cost of revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||
services and software licenses | 69,407,000 | 64,293,000 | 68,213,000 | 69,058,000 | 67,724,000 | 299,502,000 | 286,006,000 | 278,964,000 | 268,167,000 | 278,771,000 | 265,020,000 | 292,633,000 | 255,012,000 | ||||||||||||||||||||||||||||||||||||
cost of revenue | 69,407,000 | 64,293,000 | 68,213,000 | 69,058,000 | 67,724,000 | 114,454,000 | 122,263,000 | 113,462,000 | 108,170,000 | 107,871,000 | 103,162,000 | 116,885,000 | 111,888,000 | 116,620,000 | 135,356,000 | 142,715,000 | 153,171,000 | 261,680,000 | 258,116,000 | 211,844,000 | 152,178,000 | 138,411,000 | 103,128,000 | 100,241,000 | 91,011,000 | -591,343,370 | 203,983,000 | 198,723,000 | 188,993,000 | -594,651,709 | 203,548,000 | 200,527,000 | 191,376,000 | -491,084,952 | 177,248,000 | 176,014,000 | 138,503,000 | 123,243,000 | 112,093,000 | 112,597,000 | 109,123,000 | 71,842,000 | 102,815,000 | 94,532,000 | 90,021,000 | 55,346,750 | 81,124,000 | ||
gross profit | 170,597,000 | 198,564,000 | 193,169,000 | 171,208,000 | 180,418,000 | 235,814,000 | 220,333,000 | 221,283,000 | 210,582,000 | 232,493,000 | 219,070,000 | 242,741,000 | 201,985,000 | 224,086,000 | 212,477,000 | 236,500,000 | 211,976,000 | 219,835,000 | 211,807,000 | 210,983,000 | 194,709,000 | 204,342,000 | 231,695,000 | 219,365,000 | 211,399,000 | 163,644,750 | 218,892,000 | 223,134,000 | 212,553,000 | -630,987,035 | 221,790,000 | 210,871,000 | 199,188,000 | -559,035,375 | 202,555,000 | 182,486,000 | 174,769,000 | 178,178,000 | 186,576,000 | 179,072,000 | 161,712,000 | 157,011,000 | 158,908,000 | 154,913,000 | 139,287,000 | 149,228,000 | 144,474,000 | 136,172,000 | 173,050,000 |
yoy | -5.44% | -15.80% | -12.33% | -22.63% | -14.32% | 1.43% | 0.58% | -8.84% | 4.26% | 3.75% | 3.10% | 2.64% | -4.71% | 1.93% | 0.32% | 12.09% | 8.87% | 7.58% | -8.58% | -3.82% | -7.90% | 24.87% | 5.85% | -1.69% | -0.54% | -125.93% | -1.31% | 5.82% | 6.71% | 12.87% | 9.50% | 15.55% | 13.97% | -413.75% | 8.56% | 1.91% | 8.07% | 13.48% | 17.41% | 15.60% | 16.10% | 5.22% | 9.99% | 13.76% | -19.51% | ||||
qoq | -14.08% | 2.79% | 12.83% | -5.10% | -23.49% | 7.03% | -0.43% | 5.08% | -9.42% | 6.13% | -9.75% | 20.18% | -9.86% | 5.46% | -10.16% | 11.57% | -3.57% | 3.79% | 0.39% | 8.36% | -4.71% | -11.81% | 5.62% | 3.77% | 29.18% | -25.24% | -1.90% | 4.98% | -133.69% | -384.50% | 5.18% | 5.87% | -135.63% | -375.99% | 11.00% | 4.42% | -1.91% | -4.50% | 4.19% | 10.74% | 2.99% | -1.19% | 2.58% | 11.22% | -6.66% | 3.29% | 6.10% | -21.31% | |
gross margin % | 71.08% | 75.54% | 73.90% | 71.26% | 72.71% | 67.32% | 64.31% | 66.10% | 66.06% | 68.31% | 67.99% | 67.50% | 64.35% | 65.77% | 61.09% | 62.37% | 58.05% | 45.65% | 45.07% | 49.90% | 56.13% | 59.62% | 69.20% | 68.64% | 69.90% | -13.14% | 51.76% | 52.89% | 52.93% | 51.48% | 52.14% | 51.26% | 51.00% | 53.24% | 53.33% | 50.90% | 55.79% | 59.11% | 62.47% | 61.40% | 59.71% | 84.82% | 60.72% | 62.10% | 60.74% | 88.42% | 64.04% | Infinity% | Infinity% |
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||
selling, general, and administrative | 134,851,000 | 163,512,000 | 149,260,000 | 253,768,000 | |||||||||||||||||||||||||||||||||||||||||||||
research and development | 483,000 | 689,000 | 633,000 | 726,000 | 586,000 | 663,000 | 661,000 | 928,000 | 863,000 | 1,564,000 | 1,001,000 | 1,000,000 | 975,000 | 1,485,000 | 826,000 | 846,000 | 994,000 | 1,325,000 | 715,000 | 722,000 | 576,000 | 568,000 | 628,000 | 801,000 | 379,000 | 232,000 | 296,000 | 292,000 | 340,000 | -1,103,577 | 292,000 | 324,000 | 489,000 | -2,324,893 | 755,000 | 767,000 | 806,000 | 865,000 | 1,180,000 | 424,000 | 456,000 | 552,000 | 596,000 | 716,000 | 1,073,000 | 675,000 | 820,000 | 1,042,000 | 852,000 |
amortization of purchased intangible assets | 10,379,000 | 9,499,000 | 9,516,000 | 9,537,000 | 9,637,000 | 9,794,000 | 12,280,000 | 12,512,000 | 12,688,000 | 12,687,000 | 11,916,000 | 13,047,000 | 10,452,000 | 11,046,000 | 11,151,000 | 10,850,000 | 10,889,000 | 10,889,000 | 10,400,000 | 10,260,000 | 13,204,000 | 16,582,000 | 13,966,000 | 11,938,000 | 13,044,000 | 10,442,500 | 14,233,000 | 13,899,000 | 13,638,000 | -41,541,553 | 13,881,000 | 13,817,000 | 13,898,000 | -34,391,673 | 14,080,000 | 11,151,000 | 9,209,000 | 8,996,000 | 8,740,000 | 9,271,000 | 6,047,000 | 2,538,000 | 2,554,000 | 3,141,000 | 903,000 | 904,000 | 802,000 | 755,000 | 601,000 |
operating expenses | 145,713,000 | 173,700,000 | 159,409,000 | 264,031,000 | 145,103,000 | 153,777,000 | 299,062,000 | 155,590,000 | 151,611,000 | 199,640,000 | 156,504,000 | 154,575,000 | 143,477,000 | 171,080,000 | 155,653,000 | 158,536,000 | 139,697,000 | 156,087,000 | 145,617,000 | 140,979,000 | 137,734,000 | 161,698,000 | 129,883,000 | 98,832,000 | 127,352,000 | -376,689,506 | 133,032,000 | 124,303,000 | 119,848,000 | -374,149,491 | 123,180,000 | 122,761,000 | 128,708,000 | -333,144,095 | 123,503,000 | 107,845,000 | 102,253,000 | 125,352,000 | 111,818,000 | 108,979,000 | |||||||||
operating income | 24,884,000 | 24,864,000 | 33,760,000 | -92,823,000 | 35,315,000 | 82,037,000 | -78,729,000 | 65,693,000 | 58,971,000 | 32,853,000 | 62,566,000 | 88,166,000 | 58,508,000 | 53,006,000 | 56,824,000 | 77,964,000 | 72,279,000 | 63,748,000 | 66,190,000 | 70,004,000 | 56,975,000 | 67,228,000 | 101,812,000 | 120,533,000 | 84,047,000 | 69,349,000 | 85,860,000 | 98,831,000 | 92,705,000 | -433,834,370 | 98,610,000 | 265,284,000 | 70,480,000 | -225,891,280 | 79,052,000 | 74,641,000 | 72,516,000 | 52,826,000 | 74,758,000 | 70,093,000 | 68,271,000 | 65,321,000 | 68,911,000 | 65,665,000 | 66,145,000 | 62,324,000 | 69,525,000 | 61,249,000 | 109,279,000 |
yoy | -29.54% | -69.69% | -142.88% | -241.30% | -40.11% | 149.71% | -225.83% | -25.49% | 0.79% | -38.02% | 10.10% | 13.09% | -19.05% | -16.85% | -14.15% | 11.37% | 26.86% | -5.18% | -34.99% | -41.92% | -32.21% | -3.06% | 18.58% | 21.96% | -9.34% | -115.99% | -12.93% | -62.75% | 31.53% | 92.05% | 24.74% | 255.41% | -2.81% | -527.61% | 5.74% | 6.49% | 6.22% | -19.13% | 8.48% | 6.74% | 3.21% | 4.81% | -0.88% | 7.21% | -39.47% | ||||
qoq | 0.08% | -26.35% | -136.37% | -362.84% | -56.95% | -204.20% | -219.84% | 11.40% | 79.50% | -47.49% | -29.04% | 50.69% | 10.38% | -6.72% | -27.12% | 7.87% | 13.38% | -3.69% | -5.45% | 22.87% | -15.25% | -33.97% | -15.53% | 43.41% | 21.19% | -19.23% | -13.12% | 6.61% | -121.37% | -539.95% | -62.83% | 276.40% | -131.20% | -385.75% | 5.91% | 2.93% | 37.27% | -29.34% | 6.66% | 2.67% | 4.52% | -5.21% | 4.94% | -0.73% | 6.13% | -10.36% | 13.51% | -43.95% | |
operating margin % | 10.37% | 9.46% | 12.92% | -38.63% | 14.23% | 23.42% | -22.98% | 19.62% | 18.50% | 9.65% | 19.42% | 24.52% | 18.64% | 15.56% | 16.34% | 20.56% | 19.79% | 13.24% | 14.09% | 16.56% | 16.42% | 19.61% | 30.41% | 37.71% | 27.79% | -5.57% | 20.30% | 23.43% | 23.09% | 35.40% | 23.18% | 64.48% | 18.05% | 21.51% | 20.81% | 20.82% | 23.15% | 17.53% | 25.03% | 24.03% | 25.21% | 35.29% | 26.33% | 26.32% | 28.85% | 36.93% | 30.82% | Infinity% | Infinity% |
equity in net income of unconsolidated affiliates | -3,358,000 | 123,000 | 514,000 | 9,502,000 | 1,833,000 | 1,344,000 | 753,000 | -666,000 | -1,726,000 | 1,521,000 | 4,630,000 | 1,674,000 | 8,243,000 | 6,340,000 | 3,991,000 | 6,116,000 | 7,058,000 | 5,050,000 | 5,524,000 | 4,572,000 | 5,927,000 | 1,499,000 | 4,442,000 | 2,989,000 | 3,607,000 | 1,171,750 | 553,000 | 1,444,000 | 2,690,000 | 142,500 | -4,939,000 | 1,257,000 | 4,252,000 | 3,697,250 | 83,000 | 5,127,000 | 9,579,000 | 4,000,500 | 6,627,000 | 4,785,000 | 4,590,000 | 3,703,000 | 5,197,000 | 4,749,000 | 4,866,000 | 3,042,750 | 3,566,000 | 4,491,000 | 4,114,000 |
interest expense | -5,622,000 | -6,305,000 | -5,375,000 | -1,756,000 | -2,711,000 | -4,269,000 | -4,631,000 | -2,859,000 | -2,116,250 | -2,804,000 | -2,873,000 | -2,788,000 | |||||||||||||||||||||||||||||||||||||
other income | 1,080,000 | 6,419,000 | 12,202,000 | 23,304,000 | 60,259,000 | 2,332,000 | 14,913,000 | 4,679,000 | -2,623,000 | 2,587,000 | 2,954,000 | 2,930,000 | 3,220,000 | -7,470,000 | -4,248,000 | 2,392,000 | -320,000 | 1,800,000 | 1,594,000 | 4,890,000 | 3,683,000 | 6,149,000 | -5,005,000 | 2,747,000 | -3,494,000 | -5,123,375 | -135,000 | 7,199,000 | -1,941,000 | 14,463,174 | -2,593,000 | -13,356,000 | 1,463,000 | -2,921,429 | 2,260,000 | -131,000 | 1,006,000 | 21,015,000 | 3,576,000 | 3,022,000 | 5,304,000 | 743,000 | -458,000 | -504,000 | 58,218,000 | 52,000 | 4,512,000 | 4,338,000 | |
income before income taxes | 16,984,000 | 25,101,000 | 41,101,000 | -63,804,000 | 95,651,000 | 86,124,000 | -64,826,000 | 72,144,000 | 56,348,000 | 34,250,000 | 65,881,000 | 88,139,000 | 61,728,000 | 49,199,000 | 53,763,000 | 83,599,000 | 140,339,000 | 61,645,000 | 64,888,000 | 61,561,000 | 62,547,000 | 69,625,000 | 77,377,000 | 156,132,000 | 80,553,000 | 71,068,750 | 84,894,000 | 106,615,000 | 92,766,000 | -413,977,196 | 89,837,000 | 251,277,000 | 73,380,000 | -443,165,709 | 78,653,000 | 283,613,000 | 81,431,000 | 58,820,000 | 81,100,000 | 73,669,000 | 71,293,000 | 56,296,000 | 74,055,000 | 70,078,000 | 70,698,000 | 69,880,000 | 111,393,000 | 65,761,000 | 113,617,000 |
income tax expense | 1,697,000 | 7,083,000 | 13,488,000 | -17,967,000 | 22,711,000 | 25,519,000 | -15,664,000 | 19,278,000 | 13,938,000 | 15,345,000 | 17,232,000 | 23,765,000 | 18,769,000 | 18,488,000 | 14,694,000 | 6,367,000 | 19,033,000 | 34,094,000 | 13,444,000 | 16,657,000 | -118,138,000 | 14,225,000 | 4,165,000 | 64,557,000 | 9,614,000 | 5,922,250 | 11,092,000 | 1,804,000 | 10,793,000 | -257,300,766 | 13,288,000 | 231,508,000 | 12,764,000 | -134,706,186 | 6,514,000 | 104,938,000 | 23,336,000 | 8,464,000 | 9,543,000 | 12,674,000 | 19,040,000 | 24,235,000 | 2,026,000 | 4,270,000 | 5,811,000 | 3,248,000 | 9,413,000 | 14,284,000 | 891,000 |
net income from continuing operations | 15,287,000 | 18,018,000 | 27,613,000 | -45,837,000 | 72,940,000 | 27,551,000 | 51,444,000 | 44,904,000 | 180,685,000 | 55,400,000 | 73,212,000 | 91,575,000 | 70,939,000 | ||||||||||||||||||||||||||||||||||||
net loss from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||
net income | 15,287,000 | 17,881,000 | 26,842,000 | -85,226,000 | 71,336,000 | 60,605,000 | -49,162,000 | 52,866,000 | 42,410,000 | 18,905,000 | 48,649,000 | 64,374,000 | 42,959,000 | 30,711,000 | 39,069,000 | 77,232,000 | 121,306,000 | 27,551,000 | 51,444,000 | 44,904,000 | 180,685,000 | 55,445,000 | 73,217,000 | 92,189,000 | 71,329,000 | -260,301,921 | 73,802,000 | 104,811,000 | 81,973,000 | -156,676,430 | 76,549,000 | 19,769,000 | 60,616,000 | -308,459,523 | 72,139,000 | 178,675,000 | 58,095,000 | 50,356,000 | 71,557,000 | 60,995,000 | 52,253,000 | 32,061,000 | 72,029,000 | 65,808,000 | 64,887,000 | 66,632,000 | 101,980,000 | 51,477,000 | 112,726,000 |
yoy | -78.57% | -70.50% | -154.60% | -261.21% | 68.21% | 220.58% | -201.05% | -17.88% | -1.28% | -38.44% | 24.52% | -16.65% | -64.59% | 11.47% | -24.06% | 71.99% | -32.86% | -50.31% | -29.74% | -51.29% | 153.31% | -121.30% | -0.79% | -12.04% | -12.98% | 66.14% | -3.59% | 430.18% | 35.23% | -49.21% | 6.11% | -88.94% | 4.34% | -712.56% | 0.81% | 192.93% | 11.18% | 57.06% | -0.66% | -7.31% | -19.47% | -51.88% | -29.37% | 27.84% | -42.44% | ||||
qoq | -14.51% | -33.38% | -131.50% | -219.47% | 17.71% | -223.28% | -192.99% | 24.65% | 124.33% | -61.14% | -24.43% | 49.85% | 39.88% | -21.39% | -49.41% | -36.33% | 340.30% | -46.44% | 14.56% | -75.15% | 225.88% | -24.27% | -20.58% | 29.24% | -127.40% | -452.70% | -29.59% | 27.86% | -152.32% | -304.67% | 287.22% | -67.39% | -119.65% | -527.59% | -59.63% | 207.56% | 15.37% | -29.63% | 17.32% | 16.73% | 62.98% | -55.49% | 9.45% | 1.42% | -2.62% | -34.66% | 98.11% | -54.33% | |
net income margin % | 6.37% | 6.80% | 10.27% | -35.47% | 28.75% | 17.30% | -14.35% | 15.79% | 13.31% | 5.55% | 15.10% | 17.90% | 13.69% | 9.01% | 11.23% | 20.37% | 33.22% | 5.72% | 10.95% | 10.62% | 52.09% | 16.18% | 21.87% | 28.84% | 23.59% | 20.91% | 17.45% | 24.85% | 20.41% | 12.78% | 18.00% | 4.81% | 15.52% | 29.37% | 18.99% | 49.84% | 18.54% | 16.71% | 23.96% | 20.91% | 19.29% | 17.32% | 27.52% | 26.38% | 28.30% | 39.48% | 45.20% | Infinity% | Infinity% |
net loss from continuing operations attributable to non-controlling interest | 2,292,000 | 554,000 | 226,000 | -10,792,000 | -552,000 | ||||||||||||||||||||||||||||||||||||||||||||
net income attributable to stockholders | 17,579,000 | 18,435,000 | 27,068,000 | -96,018,000 | 70,784,000 | 60,676,000 | -40,195,000 | 54,302,000 | 44,761,000 | 21,463,000 | 46,801,000 | 64,046,000 | 42,716,000 | 29,903,000 | 38,415,000 | 75,545,000 | 122,004,000 | 26,392,000 | 48,321,000 | 43,969,000 | 142,155,000 | -22,116,000 | 340,728,000 | -443,668,000 | 723,731,000 | -278,372,944 | 265,808,000 | 693,889,000 | -681,333,000 | -513,902,118 | -103,537,000 | 281,200,000 | 336,430,000 | -323,191,751 | -79,800,000 | 332,766,000 | 70,302,000 | 101,645,000 | 299,948,000 | -54,383,000 | 471,154,000 | ||||||||
comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss attributable to non-controlling interest | 2,292,000 | 554,000 | 226,000 | -10,792,000 | -552,000 | 71,000 | 8,967,000 | 1,436,000 | 2,351,000 | -243,000 | 698,000 | ||||||||||||||||||||||||||||||||||||||
foreign currency translation gain | -25,000 | -11,750 | -2,000 | -66,000 | 21,000 | 1,750 | -16,000 | 26,000 | -2,000 | 1,000 | 1,000 | 750 | 4,000 | ||||||||||||||||||||||||||||||||||||
comprehensive income attributable to stockholders | 17,554,000 | 18,460,000 | 27,066,000 | -96,084,000 | 70,805,000 | 60,648,000 | -40,211,000 | 54,328,000 | 44,758,000 | 21,466,000 | 46,802,000 | 64,047,000 | 42,706,000 | 29,897,000 | 38,419,000 | 75,544,000 | 122,004,000 | 26,392,000 | 48,321,000 | 43,969,000 | 168,840,000 | ||||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||
basic | 82,548,000 | 91,228,000 | 87,206,000 | 94,765,000 | 100,380,000 | 113,791,000 | 111,156,000 | 119,702,000 | 119,344,000 | 118,767,000 | 118,872,000 | 118,787,000 | 118,351,000 | 120,220,000 | 118,697,000 | 121,181,000 | 122,945,000 | 116,527,000 | 122,254,000 | 122,127,000 | 99,575,000 | 67,035,000 | 69,451,000 | 64,552,000 | 62,785,000 | 59,188 | 62,020,000 | 59,876,000 | 53,221,000 | 53,518 | 53,529,000 | 55,209,000 | 52,909,000 | 49,654 | 50,525,000 | 49,445,000 | 47,214,000 | 42,368,000 | 44,716,000 | 41,575,000 | 37,735,000 | 37,316,000 | 35,589,000 | 32,376,000 | 32,375,000 | 32,375,000 | |||
diluted | 83,606,000 | 91,917,000 | 87,707,000 | 94,765,000 | 100,991,000 | 114,408,000 | 111,156,000 | 120,057,000 | 120,133,000 | 119,889,000 | 119,816,000 | 119,652,000 | 120,033,000 | 121,668,000 | 119,813,000 | 122,473,000 | 124,573,000 | 117,532,000 | 123,116,000 | 122,919,000 | 100,130,000 | 123,614,000 | 122,470,000 | 64,552,000 | 126,632,000 | 60,269 | 129,072,000 | 133,672,000 | 53,221,000 | 137,340 | 53,529,000 | 139,237,000 | 140,046,000 | 50,374 | 50,525,000 | 141,308,000 | 142,962,000 | 145,308,000 | 145,018,000 | 41,575,000 | 145,560,000 | 37,316,000 | 35,589,000 | 32,376,000 | 32,556,000 | 32,375,000 | |||
earnings per share attributable to stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share from continuing operations | 0.21 | 0.22 | 0.32 | -0.6 | 0.72 | ||||||||||||||||||||||||||||||||||||||||||||
basic loss per share from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to stockholders | 0.21 | 0.2 | 0.31 | -1.01 | 0.71 | 0.99 | 11.53 | ||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share from continuing operations | 0.21 | 0.22 | 0.32 | -0.6 | 0.72 | ||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share from discontinued operations | -0.02 | ||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to stockholders | 0.21 | 0.2 | 0.31 | -1.01 | 0.7 | 0.97 | |||||||||||||||||||||||||||||||||||||||||||
software licenses, other services, and support | 85,878,500 | 119,148,000 | 108,849,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations, net of tax | -137,000 | -771,000 | -39,389,000 | -1,604,000 | |||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share from discontinued operations | -0.02 | -0.01 | -0.41 | -0.01 | |||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share from discontinued operations | -0.02 | -0.01 | -0.41 | ||||||||||||||||||||||||||||||||||||||||||||||
interest income | -3,787,000 | 411,000 | -1,763,000 | 2,438,000 | 195,000 | ||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 134,880,000 | 143,320,000 | 286,121,000 | 142,150,000 | 138,060,000 | 185,389,000 | 143,587,000 | 140,528,000 | 132,050,000 | 158,549,000 | 143,676,000 | 146,840,000 | 127,814,000 | 143,873,000 | 134,502,000 | 129,997,000 | 123,954,000 | 144,548,000 | 115,289,000 | 86,093,000 | 113,929,000 | 83,621,250 | 118,503,000 | 110,112,000 | 105,870,000 | -331,504,361 | 109,007,000 | 108,620,000 | 114,321,000 | -296,427,529 | 108,668,000 | 95,927,000 | 92,238,000 | 115,491,000 | 101,898,000 | 99,284,000 | 86,938,000 | 88,600,000 | 86,847,000 | 85,391,000 | 71,166,000 | 85,325,000 | 73,327,000 | 73,126,000 | 62,318,000 | ||||
products | 50,766,000 | 56,590,000 | 55,781,000 | 50,585,000 | 61,593,000 | 57,212,000 | 66,993,000 | 58,861,000 | 69,681,000 | 93,629,000 | 111,766,000 | 118,430,000 | 233,042,000 | 215,995,000 | 179,670,000 | 115,415,000 | 102,601,000 | 61,183,000 | 58,040,000 | 48,121,000 | 117,848,250 | 162,404,000 | 157,519,000 | 151,470,000 | -480,351,716 | 166,234,000 | 162,102,000 | 152,662,000 | -386,104,882 | 138,132,000 | 142,378,000 | 106,129,000 | 87,539,000 | 80,010,000 | 81,316,000 | 77,781,000 | 75,563,000 | 73,438,000 | 66,696,000 | 63,564,000 | 61,504,000 | 58,692,000 | 48,582,000 | 43,748,000 | |||||
net loss attributable to non-controlling interest | 71,000 | 8,967,000 | 1,436,000 | 2,351,000 | -243,000 | 698,000 | |||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.55 | -0.36 | 0.45 | 0.38 | 0.18 | 0.39 | 0.54 | 0.36 | 0.488 | 0.32 | 0.62 | 1.193 | 4.29 | 11.59 | -12.8 | -5.97 | -1.93 | 5.09 | 6.36 | 1.648 | -1.58 | 6.73 | 1.49 | 1.98 | 6.71 | -1.31 | 12.49 | -5.57 | -10.05 | -34.018 | 16.39 | -114.7 | |||||||||||||||||
diluted | 0.54 | -0.36 | 0.45 | 0.37 | 0.18 | 0.39 | 0.54 | 0.36 | 0.485 | 0.32 | 0.62 | 0.42 | 0.48 | 0.69 | -12.8 | 2.2 | -1.93 | -1.66 | 0.36 | 0.458 | -1.58 | 1.09 | 0.26 | 0.3 | 0.43 | -1.31 | 0.24 | -5.57 | -10.05 | -34.018 | 16.3 | -114.7 | |||||||||||||||||
other expense | -1,092,000 | -2,164,000 | -7,577,000 | -272,000 | -1,809,000 | ||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation loss | -3,000 | -10,000 | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on fff put and call rights | 64,110,000 | -5,731,000 | -5,195,000 | -14,507,000 | -3,787,000 | -13,906,000 | 30,222,000 | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interest | -604,750 | -1,848,000 | -328,000 | -808,000 | -654,000 | -1,687,000 | -1,159,000 | -3,123,000 | -935,000 | -39,812,000 | -56,018,000 | -49,817,000 | |||||||||||||||||||||||||||||||||||||
comprehensive income attributable to non-controlling interest | -604,750 | -1,848,000 | -328,000 | -808,000 | -654,000 | -1,687,000 | |||||||||||||||||||||||||||||||||||||||||||
other services and support | 80,027,250 | 105,808,000 | 117,046,000 | 97,255,000 | 100,310,000 | 107,375,000 | 97,818,000 | 98,827,000 | 88,125,000 | 99,591,000 | 89,452,000 | 81,886,000 | 70,664,000 | 95,937,000 | 98,643,000 | 88,076,000 | -273,984,867 | 97,492,000 | 89,953,000 | 86,911,000 | -265,610,913 | 97,756,000 | 87,051,000 | 81,167,000 | 85,440,000 | 87,389,000 | 89,620,000 | 75,105,000 | 71,127,000 | 70,326,000 | 70,074,000 | 59,221,000 | 62,918,000 | 58,819,000 | 58,197,000 | 53,252,000 | |||||||||||||
services | 192,092,500 | 254,204,000 | 267,449,000 | 246,717,000 | 248,473,000 | 253,928,000 | 243,157,000 | 231,472,000 | 240,152,000 | 273,640,000 | 261,566,000 | 254,289,000 | 193,721,250 | 260,471,000 | 264,338,000 | 250,076,000 | -745,287,028 | 259,104,000 | 249,296,000 | 237,902,000 | -664,015,445 | 241,671,000 | 216,122,000 | 207,143,000 | 213,882,000 | 218,659,000 | 210,353,000 | 193,054,000 | 190,990,000 | 188,285,000 | 182,749,000 | 165,744,000 | 173,962,000 | 166,906,000 | 160,327,000 | 196,828,000 | |||||||||||||
adjustment of redeemable limited partners' capital to redemption amount | -26,685,000 | -48,414,000 | 302,569,000 | -480,153,000 | 694,309,000 | -179,028,064 | 235,394,000 | 651,709,000 | -708,193,000 | -511,143,419 | -127,039,000 | 317,916,000 | 320,424,000 | -247,079,176 | -99,974,000 | 285,208,000 | 61,808,000 | 91,101,000 | 284,409,000 | -65,561,000 | 466,801,000 | -92,066,000 | -387,062,000 | -42,250,000 | -382,657,000 | 461,161,000 | 517,063,000 | -3,719,812,000 | |||||||||||||||||||||
interest and investment loss | -2,185,500 | -3,225,000 | -2,462,250 | -9,966,000 | -657,000 | -1,081,000 | -859,000 | -688,000 | -1,059,750 | -1,236,000 | -1,508,000 | -1,495,000 | -756,500 | -2,017,000 | |||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 45,000 | 5,000 | 614,000 | 390,000 | |||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations attributable to non-controlling interest | -1,159,000 | -3,123,000 | -935,000 | -11,845,000 | |||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations attributable to non-controlling interest | |||||||||||||||||||||||||||||||||||||||||||||||||
less: comprehensive income attributable to non-controlling interest | -1,159,000 | -3,123,000 | -935,000 | ||||||||||||||||||||||||||||||||||||||||||||||
interest and investment income | -3,398,000 | -2,119,000 | -359,000 | 476,000 | -857,000 | -152,000 | -245,250 | -285,000 | -937,000 | 241,000 | 129,250 | 204,000 | 122,000 | 191,000 | 160,250 | 400,000 | 21,000 | 220,000 | |||||||||||||||||||||||||||||||
loss on fff put and call rights | -1,919,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interest in premier lp | -11,845,000 | -29,147,000 | -35,058,000 | -55,704,000 | -41,907,000 | -40,283,000 | -43,388,000 | -62,631,000 | -55,113,000 | 153,917,731 | -53,047,000 | -56,485,000 | -44,610,000 | 232,346,948 | -51,965,000 | -131,117,000 | -49,601,000 | -39,812,000 | -56,018,000 | -49,817,000 | |||||||||||||||||||||||||||||
less: comprehensive income attributable to noncontrolling interest | -11,845,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations attributable to noncontrolling interest | -33,047,250 | -35,055,000 | -55,424,000 | -41,710,000 | |||||||||||||||||||||||||||||||||||||||||||||
net loss from discontinued operations attributable to noncontrolling interest | -120,000 | -3,000 | -280,000 | -197,000 | |||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 11.53 | ||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||
other operating income: | |||||||||||||||||||||||||||||||||||||||||||||||||
remeasurement of tax receivable agreement liabilities | -176,996,826 | 177,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other operating income | -176,996,826 | 177,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of long-lived assets | -75,750 | -303,000 | -431,250 | -5,000 | -400,000 | -1,320,000 | -560,750 | -725,000 | -1,518,000 | ||||||||||||||||||||||||||||||||||||||||
remeasurement gain attributable to acquisition of innovatix, llc | 51,208,250 | 204,833,000 | |||||||||||||||||||||||||||||||||||||||||||||||
loss on investment | |||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interest in s2s global | |||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest in s2s global | -459,000 | -252,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest in premier lp | -47,900,000 | -42,533,750 | -59,568,000 | -55,751,000 | -54,816,000 | -61,513,750 | -87,925,000 | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest | -47,900,000 | -24,071,000 | -59,820,000 | -56,537,000 | -55,614,000 | -57,753,000 | -88,455,000 | -45,073,000 | -113,004,000 | ||||||||||||||||||||||||||||||||||||||||
total operating expenses | 91,690,000 | 89,997,000 | 89,248,000 | 73,142,000 | |||||||||||||||||||||||||||||||||||||||||||||
gain on investment | -250,000 | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to shareholders | 7,688,250 | 12,209,000 | 9,271,000 | 9,273,000 | 8,879,000 | 13,525,000 | 6,404,000 | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to shareholders after adjustment of redeemable limited partners' capital to redemption amount | -195,304,000 | -374,853,000 | 470,040,000 | 530,588,000 | -3,713,408,000 | ||||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to shareholders after adjustment to redeemable limited partners' capital to redemption amount: | |||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.55 | -0.36 | 0.45 | 0.38 | 0.18 | 0.39 | 0.54 | 0.36 | 0.488 | 0.32 | 0.62 | 1.193 | 4.29 | 11.59 | -12.8 | -5.97 | -1.93 | 5.09 | 6.36 | 1.648 | -1.58 | 6.73 | 1.49 | 1.98 | 6.71 | -1.31 | 12.49 | -5.57 | -10.05 | -34.018 | 16.39 | -114.7 | |||||||||||||||||
diluted | 0.54 | -0.36 | 0.45 | 0.37 | 0.18 | 0.39 | 0.54 | 0.36 | 0.485 | 0.32 | 0.62 | 0.42 | 0.48 | 0.69 | -12.8 | 2.2 | -1.93 | -1.66 | 0.36 | 0.458 | -1.58 | 1.09 | 0.26 | 0.3 | 0.43 | -1.31 | 0.24 | -5.57 | -10.05 | -34.018 | 16.3 | -114.7 | |||||||||||||||||
net loss attributable to noncontrolling interest in s2s global | -786,000 | -798,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to shareholders after adjustment of redeemable limited partners' capital to redemption amount | -32,979,000 | -373,384,000 | |||||||||||||||||||||||||||||||||||||||||||||||
loss per share attributable to shareholders after adjustment to redeemable limited partners' capital to redemption amount: | |||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.93 | -11.53 | |||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.93 | -11.53 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment | 9,462,500 | 37,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interest in svs, llc | -119,250 | -530,000 | |||||||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to shareholders: | |||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.55 | -0.36 | 0.45 | 0.38 | 0.18 | 0.39 | 0.54 | 0.36 | 0.488 | 0.32 | 0.62 | 1.193 | 4.29 | 11.59 | -12.8 | -5.97 | -1.93 | 5.09 | 6.36 | 1.648 | -1.58 | 6.73 | 1.49 | 1.98 | 6.71 | -1.31 | 12.49 | -5.57 | -10.05 | -34.018 | 16.39 | -114.7 | |||||||||||||||||
diluted | 0.54 | -0.36 | 0.45 | 0.37 | 0.18 | 0.39 | 0.54 | 0.36 | 0.485 | 0.32 | 0.62 | 0.42 | 0.48 | 0.69 | -12.8 | 2.2 | -1.93 | -1.66 | 0.36 | 0.458 | -1.58 | 1.09 | 0.26 | 0.3 | 0.43 | -1.31 | 0.24 | -5.57 | -10.05 | -34.018 | 16.3 | -114.7 | |||||||||||||||||
gain on disposal of assets | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
add: net loss attributable to noncontrolling interest in svs, llc | -157,000 | 210,000 | |||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interest in premier lp | -44,916,000 | -113,214,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to phsi shareholders | -278,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - basic and diluted | 5,627,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to phsi - basic and diluted | -0.05 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 43,380,000 | 83,725,000 | 71,327,000 | 85,850,000 | 86,956,000 | 125,146,000 | 61,856,000 | 371,110,000 | 453,261,000 | 89,793,000 | 91,493,000 | 94,623,000 | 176,630,000 | 86,143,000 | 179,503,000 | 86,161,000 | 184,421,000 | 129,141,000 | 132,584,000 | 109,013,000 | 120,416,000 | 99,304,000 | 241,734,000 | 111,570,000 | 125,244,000 | 137,512,000 | 110,584,000 | 142,422,000 | 149,410,000 | 163,014,000 | 132,120,000 | 236,218,000 | 218,892,000 | 156,012,000 | 248,817,000 | 238,384,000 | 157,410,000 | 109,835,000 | 146,522,000 | 155,636,000 | 129,616,000 | 94,522,000 | 131,786,000 | 152,040,000 | 158,059,000 | 75,351,000 | |||
accounts receivable | 87,460,000 | 99,092,000 | 91,661,000 | 117,248,000 | 98,749,000 | 126,694,000 | 121,159,000 | 122,300,000 | 102,122,000 | 115,295,000 | 115,289,000 | 120,917,000 | 105,226,000 | 114,129,000 | 125,632,000 | 137,902,000 | 139,111,000 | 141,447,000 | 188,519,000 | 166,438,000 | 131,783,000 | 135,063,000 | 139,902,000 | 166,907,000 | 157,830,000 | 206,595,000 | 197,366,000 | 182,254,000 | 174,092,000 | 171,354,000 | 173,869,000 | 162,178,000 | 181,083,000 | 144,464,000 | 144,424,000 | 128,981,000 | 125,052,000 | 116,142,000 | 99,120,000 | 101,165,000 | 86,787,000 | 81,027,000 | 67,577,000 | 72,311,000 | 68,688,000 | 61,968,000 | |||
contract assets | 330,699,000 | 318,337,000 | 329,975,000 | 328,907,000 | 341,016,000 | 335,831,000 | 334,256,000 | 331,727,000 | 311,557,000 | 299,219,000 | 290,824,000 | 284,126,000 | 277,571,000 | 260,061,000 | 255,693,000 | 289,136,000 | 272,049,000 | 267,283,000 | 259,331,000 | 239,139,000 | 245,099,000 | 215,660,000 | 234,467,000 | 214,904,000 | 214,277,000 | 197,016,000 | 208,254,000 | 202,961,000 | |||||||||||||||||||||
prepaid expenses and other current assets | 70,473,000 | 84,649,000 | 83,462,000 | 76,402,000 | 76,022,000 | 80,546,000 | 79,633,000 | 92,354,000 | 65,566,000 | 60,387,000 | 59,091,000 | 57,878,000 | 55,655,000 | 65,581,000 | 64,897,000 | 66,499,000 | 68,125,000 | 68,049,000 | 83,527,000 | 93,402,000 | 77,450,000 | 97,338,000 | 87,746,000 | 28,718,000 | 26,989,000 | 28,593,000 | 27,259,000 | 29,675,000 | 24,374,000 | 24,021,000 | 29,787,000 | 41,702,000 | 45,674,000 | 45,007,000 | 19,646,000 | 24,970,000 | 28,083,000 | 31,483,000 | 22,353,000 | 32,039,000 | 34,358,000 | 44,596,000 | 31,175,000 | 22,974,000 | 27,232,000 | 34,576,000 | |||
total current assets | 532,012,000 | 585,803,000 | 576,425,000 | 608,407,000 | 707,636,000 | 748,016,000 | 674,699,000 | 990,257,000 | 1,002,374,000 | 641,626,000 | 651,128,000 | 673,965,000 | 738,963,000 | 645,566,000 | 756,000,000 | 728,113,000 | 832,725,000 | 782,296,000 | 889,192,000 | 786,338,000 | 718,053,000 | 618,362,000 | 752,371,000 | 574,812,000 | 576,684,000 | 634,957,000 | 614,215,000 | 626,202,000 | 405,597,000 | 420,837,000 | 393,867,000 | 494,256,000 | 513,950,000 | 384,030,000 | 462,890,000 | 453,257,000 | 386,758,000 | 363,466,000 | 553,169,000 | 525,217,000 | 509,637,000 | 426,613,000 | 422,056,000 | 395,005,000 | 358,078,000 | 250,903,000 | |||
property and equipment | 200,211,000 | 201,481,000 | 202,536,000 | 203,082,000 | 203,957,000 | 205,711,000 | 206,363,000 | 218,050,000 | 210,519,000 | 212,308,000 | 206,687,000 | 207,045,000 | 208,862,000 | 213,379,000 | 222,583,000 | 225,470,000 | 226,349,000 | 224,271,000 | 223,689,000 | 220,569,000 | 214,166,000 | 206,728,000 | 203,512,000 | 199,970,000 | 202,564,000 | 205,108 | 212,306,000 | 211,859,000 | 211,248,000 | 206,693 | 198,853,000 | 190,815,000 | 186,179,000 | 187,365 | 182,093,000 | 180,408,000 | 175,221,000 | 174,080,000 | 165,736,000 | 163,044,000 | 153,509,000 | 147,625,000 | 152,972,000 | 145,430,000 | 139,277,000 | 134,551,000 | 128,523,000 | 124,096,000 | 119,538,000 |
intangible assets | 237,694,000 | 250,770,000 | 240,569,000 | 250,085,000 | 259,622,000 | 269,259,000 | 279,053,000 | 404,830,000 | 417,342,000 | 430,030,000 | 442,718,000 | 452,845,000 | 346,120,000 | 356,572,000 | 373,752,000 | 374,904,000 | 385,753,000 | 396,642,000 | 407,531,000 | 395,581,000 | 404,218,000 | 417,422,000 | 420,104,000 | 249,386,000 | 249,203,000 | 303,966,000 | 318,199,000 | 308,477,000 | 335,948,000 | 349,847,000 | 364,064,000 | 393,075,000 | 411,343,000 | 175,588,000 | 158,217,000 | 167,212,000 | 175,952,000 | 181,119,000 | 38,669,000 | 41,209,000 | 43,761,000 | 45,966,000 | 10,855,000 | 9,870,000 | 10,672,000 | 9,262,000 | |||
goodwill | 899,071,000 | 897,894,000 | 869,034,000 | 869,034,000 | 995,852,000 | 995,852,000 | 995,852,000 | 1,012,355,000 | 1,012,355,000 | 1,012,355,000 | 1,069,073,000 | 1,069,300,000 | 999,913,000 | 999,913,000 | 999,913,000 | 999,913,000 | 999,913,000 | 999,913,000 | 999,777,000 | 942,263,000 | 942,870,000 | 941,965,000 | 929,615,000 | 906,928,000 | 880,709,000 | 943,970,000 | 943,281,000 | 906,545,000 | 906,545,000 | 906,545,000 | 906,545,000 | 865,445,000 | 862,939,000 | 577,812,000 | 537,962,000 | 537,902,000 | 537,905,000 | 531,263,000 | 215,645,000 | 213,849,000 | 214,506,000 | 214,625,000 | 94,451,000 | 90,285,000 | 90,285,000 | 84,626,000 | |||
deferred income tax assets | 758,170,000 | 762,859,000 | 770,067,000 | 783,017,000 | 748,048,000 | 776,202,000 | 805,741,000 | 808,562,000 | 797,064,000 | 653,629,000 | 722,949,000 | 723,073,000 | 722,876,000 | 725,032,000 | 744,899,000 | 761,934,000 | 763,125,000 | 781,824,000 | 821,439,000 | 825,668,000 | 827,676,000 | 430,025,000 | 436,047,000 | 428,174,000 | 433,512,000 | 413,511,000 | 389,632,000 | 301,267,000 | 306,738,000 | 305,549,000 | 506,166,000 | 479,241,000 | 462,658,000 | 422,410,000 | 422,849,000 | 423,766,000 | 408,512,000 | 7,101,000 | |||||||||||
deferred compensation plan assets | 31,198,000 | 35,069,000 | 40,119,000 | 46,796,000 | 47,380,000 | 54,422,000 | 52,754,000 | 48,792,000 | 44,029,000 | 50,346,000 | 47,699,000 | 44,609,000 | 41,636,000 | 47,436,000 | 53,914,000 | 57,172,000 | 54,572,000 | 59,581,000 | 55,952,000 | 55,035,000 | 50,499,000 | 49,175,000 | 42,780,000 | 47,588,000 | 45,347,000 | 43,696,000 | 39,752,000 | 43,343,000 | 43,267,000 | 42,779,000 | 40,906,000 | 39,875,000 | 38,306,000 | 40,142,000 | 39,965,000 | 38,791,000 | 38,428,000 | 35,018,000 | 37,483,000 | ||||||||||
investments in unconsolidated affiliates | 259,261,000 | 262,621,000 | 270,754,000 | 270,240,000 | 230,395,000 | 228,562,000 | 228,511,000 | 229,434,000 | 230,080,000 | 231,826,000 | 230,300,000 | 217,110,000 | 215,436,000 | 215,545,000 | 209,205,000 | 192,398,000 | 186,282,000 | 153,224,000 | 153,747,000 | 148,245,000 | 139,263,000 | 133,335,000 | 120,642,000 | 116,200,000 | 107,810,000 | 98,642,000 | 98,089,000 | 96,743,000 | 93,448,000 | 98,388,000 | 97,131,000 | 98,878,000 | 98,795,000 | ||||||||||||||||
operating lease right-of-use assets | 41,807,000 | 5,072,000 | 6,737,000 | 15,365,000 | 17,845,000 | 20,635,000 | 21,700,000 | 24,439,000 | 26,871,000 | 29,252,000 | 31,658,000 | 34,488,000 | 36,897,000 | 39,530,000 | 41,764,000 | 44,122,000 | 46,432,000 | 48,199,000 | 50,556,000 | 52,890,000 | 55,316,000 | 57,823,000 | 59,901,000 | ||||||||||||||||||||||||||
other assets | 91,947,000 | 95,505,000 | 95,551,000 | 96,349,000 | 102,863,000 | 102,790,000 | 99,057,000 | 95,809,000 | 108,938,000 | 110,115,000 | 110,305,000 | 116,959,000 | 109,038,000 | 114,154,000 | 113,429,000 | 67,436,000 | 71,769,000 | 76,948,000 | 80,082,000 | 84,210,000 | 89,522,000 | 93,680,000 | 98,097,000 | 34,719,000 | 38,334,000 | 33,125,000 | 29,824,000 | 22,727,000 | 4,241,000 | 5,403,000 | 9,484,000 | 13,398,000 | 14,344,000 | 18,755,000 | 29,290,000 | 28,856,000 | 25,418,000 | 31,779,000 | 17,137,000 | 46,778,000 | 45,351,000 | 43,925,000 | 44,008,000 | 39,166,000 | 38,763,000 | 28,410,000 | |||
total assets | 3,051,371,000 | 3,097,074,000 | 3,071,792,000 | 3,142,375,000 | 3,313,598,000 | 3,401,449,000 | 3,363,730,000 | 3,832,528,000 | 3,849,572,000 | 3,371,487,000 | 3,512,517,000 | 3,539,394,000 | 3,419,741,000 | 3,357,127,000 | 3,515,459,000 | 3,451,462,000 | 3,566,920,000 | 3,522,898,000 | 3,681,965,000 | 3,510,799,000 | 3,441,583,000 | 2,948,515,000 | 3,063,069,000 | 2,616,162,000 | 2,594,584,000 | 2,569,567 | 2,684,173,000 | 2,644,851,000 | 2,516,552,000 | 2,312,216 | 2,294,637,000 | 2,320,163,000 | 2,504,342,000 | 2,507,836 | 2,566,261,000 | 2,582,743,000 | 1,889,664,000 | 1,855,383,000 | 1,854,976,000 | 1,787,980,000 | 1,692,276,000 | 1,530,191,000 | 1,488,533,000 | 1,432,370,000 | 1,282,945,000 | 1,246,656,000 | 1,199,871,000 | 1,095,634,000 | 521,840,000 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 24,078,000 | 19,619,000 | 19,650,000 | 21,880,000 | 24,655,000 | 60,361,000 | 67,341,000 | 54,252,000 | 48,545,000 | 54,375,000 | 53,486,000 | 61,422,000 | 59,803,000 | 44,631,000 | 53,720,000 | 70,510,000 | 89,533,000 | 85,413,000 | 100,348,000 | 94,523,000 | 68,213,000 | 54,841,000 | 62,304,000 | 53,265,000 | 57,376,000 | 68,708,000 | 66,855,000 | 53,452,000 | 43,708,000 | 49,626,000 | 47,449,000 | 30,974,000 | 70,163,000 | 43,933,000 | 46,003,000 | 26,365,000 | 25,829,000 | 36,315,000 | 37,634,000 | 30,514,000 | 29,019,000 | 25,993,000 | 28,007,000 | 23,813,000 | 24,062,000 | 16,899,000 | |||
accrued expenses | 51,844,000 | 59,151,000 | 65,974,000 | 50,428,000 | 47,408,000 | 65,567,000 | 69,492,000 | 50,946,000 | 46,193,000 | 47,113,000 | 63,372,000 | 49,351,000 | 39,342,000 | 40,968,000 | 58,129,000 | 53,728,000 | 42,540,000 | 48,144,000 | 64,255,000 | 53,176,000 | 46,560,000 | 53,500,000 | 67,289,000 | 82,493,000 | 87,025,000 | 108,042,000 | 99,480,000 | 87,366,000 | 69,094,000 | 46,090,000 | 56,891,000 | 78,988,000 | 60,036,000 | 63,447,000 | 56,774,000 | 68,308,000 | 48,163,000 | 39,784,000 | 41,261,000 | 40,930,000 | 32,877,000 | 27,799,000 | 25,536,000 | 37,061,000 | 32,496,000 | 25,486,000 | |||
revenue share obligations | 349,059,000 | 347,306,000 | 330,594,000 | 333,345,000 | 318,910,000 | 292,792,000 | 291,762,000 | 279,855,000 | 265,832,000 | 262,288,000 | 258,112,000 | 255,369,000 | 247,830,000 | 245,395,000 | 240,152,000 | 230,109,000 | 223,748,000 | 226,883,000 | 216,054,000 | 203,763,000 | 170,345,000 | 145,777,000 | 149,976,000 | 146,243,000 | 141,146,000 | 132,602,000 | 130,163,000 | 119,578,000 | 75,341,000 | 74,651,000 | 69,535,000 | 70,396,000 | 69,183,000 | 62,356,000 | 63,603,000 | 62,630,000 | 60,798,000 | 58,008,000 | 59,259,000 | 56,076,000 | 55,580,000 | 51,962,000 | 56,531,000 | 54,605,000 | 49,182,000 | 5,085,000 | |||
accrued compensation and benefits | 49,421,000 | 99,019,000 | 79,278,000 | 53,347,000 | 45,072,000 | 101,366,000 | 77,780,000 | 53,798,000 | 45,807,000 | 60,591,000 | 59,088,000 | 56,591,000 | 54,968,000 | 93,638,000 | 79,621,000 | 62,815,000 | 47,957,000 | 100,713,000 | 80,234,000 | 59,120,000 | 50,076,000 | 73,262,000 | 56,208,000 | 39,910,000 | 34,856,000 | 54,771,000 | 41,071,000 | 33,146,000 | 52,857,000 | 41,725,000 | 37,259,000 | 51,701,000 | 42,090,000 | 28,968,000 | 60,425,000 | 43,236,000 | 34,153,000 | 25,861,000 | 51,066,000 | 45,235,000 | 35,531,000 | 26,833,000 | 46,713,000 | 36,851,000 | 30,054,000 | 22,374,000 | |||
deferred revenue | 19,786,000 | 22,548,000 | 23,029,000 | 20,552,000 | 17,901,000 | 19,642,000 | 20,502,000 | 20,692,000 | 20,730,000 | 24,311,000 | 27,880,000 | 26,964,000 | 28,286,000 | 30,463,000 | 33,755,000 | 33,367,000 | 33,211,000 | 34,058,000 | 35,933,000 | 32,491,000 | 33,607,000 | 35,446,000 | 38,042,000 | 32,539,000 | 34,392,000 | 35,623 | 34,154,000 | 33,874,000 | 34,259,000 | 39,785 | 44,534,000 | 45,699,000 | 41,102,000 | 44,443 | 49,723,000 | 52,156,000 | 49,813,000 | 54,498,000 | 52,820,000 | 48,872,000 | 43,197,000 | 39,824,000 | 32,274,000 | 30,442,000 | 23,932,000 | 15,694,000 | 19,581,000 | 18,150,000 | 17,492,000 |
line of credit and current portion of long-term debt | 280,000,000 | 280,000,000 | 255,000,000 | 100,000,000 | 1,008,000 | 1,008,000 | 1,008,000 | 1,199,000 | 216,546,000 | 236,272,000 | 301,946,000 | 252,215,000 | 153,053,000 | 253,053,000 | 128,005,000 | 175,416,000 | 78,295,000 | 203,964,000 | 105,798,000 | 154,372,000 | 79,560,000 | 254,745,000 | |||||||||||||||||||||||||||
current portion of liability related to the sale of future revenues | 53,618,000 | 49,712,000 | 47,512,000 | 45,732,000 | 41,331,000 | 51,798,000 | 36,615,000 | 35,800,000 | 32,827,000 | ||||||||||||||||||||||||||||||||||||||||
other current liabilities | 26,939,000 | 33,182,000 | 33,729,000 | 55,948,000 | 56,791,000 | 52,506,000 | 60,120,000 | 96,750,000 | 209,263,000 | 50,574,000 | 102,922,000 | 83,649,000 | 57,286,000 | 47,183,000 | 47,403,000 | 47,599,000 | 48,224,000 | 47,330,000 | 2,719,000 | 3,265,000 | 3,123,000 | 319,000 | 8,519,000 | 13,279,000 | 2,402,000 | ||||||||||||||||||||||||
current liabilities of discontinued operations | 24,000 | 96,000 | 386,000 | 423,000 | 20,163,000 | 715,000 | 2,784,000 | ||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 854,769,000 | 910,633,000 | 880,707,000 | 732,649,000 | 648,548,000 | 746,563,000 | 725,679,000 | 693,695,000 | 770,526,000 | 815,463,000 | 900,332,000 | 934,028,000 | 838,001,000 | 753,137,000 | 863,175,000 | 723,010,000 | 757,041,000 | 716,784,000 | 852,845,000 | 704,872,000 | 668,064,000 | 496,074,000 | 686,183,000 | 450,242,000 | 410,631,000 | 587,982,000 | 514,688,000 | 469,832,000 | 523,915,000 | 506,357,000 | 490,134,000 | 725,907,000 | 791,695,000 | 301,122,000 | 326,063,000 | 299,090,000 | 262,569,000 | 246,706,000 | 269,631,000 | 246,479,000 | 240,057,000 | 211,175,000 | 223,882,000 | 227,716,000 | 212,040,000 | 157,176,000 | |||
liability related to the sale of future revenues, less current portion | 576,373,000 | 590,727,000 | 605,441,000 | 618,386,000 | 631,266,000 | 599,423,000 | 569,042,000 | 579,409,000 | 541,834,000 | ||||||||||||||||||||||||||||||||||||||||
deferred compensation plan obligations | 31,198,000 | 35,069,000 | 40,119,000 | 46,796,000 | 47,380,000 | 54,422,000 | 52,754,000 | 48,792,000 | 44,029,000 | 50,346,000 | 47,699,000 | 44,609,000 | 41,636,000 | 47,436,000 | 53,914,000 | 57,172,000 | 54,572,000 | 59,581,000 | 55,952,000 | 55,035,000 | 50,499,000 | 49,175,000 | 42,780,000 | 47,588,000 | 45,347,000 | 43,696,000 | 39,752,000 | 43,343,000 | 43,267,000 | 42,779,000 | 40,906,000 | 39,875,000 | 38,306,000 | 40,142,000 | 39,965,000 | 38,791,000 | 38,428,000 | 35,018,000 | 37,483,000 | 36,031,000 | 34,857,000 | 33,098,000 | 32,872,000 | 30,318,000 | 29,605,000 | 27,653,000 | |||
operating lease liabilities, less current portion | 42,451,000 | 2,007,000 | 2,761,000 | 5,058,000 | 8,067,000 | 11,170,000 | 13,074,000 | 16,016,000 | 18,916,000 | 21,864,000 | 25,468,000 | 27,487,000 | 30,237,000 | 32,960,000 | 35,678,000 | 38,350,000 | 40,979,000 | 43,102,000 | 45,654,000 | 48,151,000 | 50,545,000 | 52,990,000 | 55,336,000 | ||||||||||||||||||||||||||
other liabilities | 18,307,000 | 28,061,000 | 19,779,000 | 21,595,000 | 24,154,000 | 27,640,000 | 54,328,000 | 53,413,000 | 45,245,000 | 47,202,000 | 46,416,000 | 45,575,000 | 42,130,000 | 42,574,000 | 43,234,000 | 43,615,000 | 49,066,000 | 112,401,000 | 56,574,000 | 60,932,000 | 77,054,000 | 31,987,000 | 30,187,000 | 13,531,000 | 19,964,000 | 7,009,000 | 8,438,000 | 7,050,000 | 7,044,000 | 9,106,000 | 26,198,000 | 30,335,000 | 25,417,000 | 6,313,000 | 2,871,000 | 5,412,000 | 7,123,000 | 5,349,000 | 4,776,000 | ||||||||||
total liabilities | 1,523,098,000 | 1,566,497,000 | 1,548,807,000 | 1,424,484,000 | 1,359,415,000 | 1,439,218,000 | 1,440,432,000 | 1,442,319,000 | 1,496,867,000 | 1,037,132,000 | 1,176,726,000 | 1,233,321,000 | 1,158,322,000 | 1,108,277,000 | 1,281,857,000 | 1,172,660,000 | 1,238,834,000 | 1,293,005,000 | 1,467,398,000 | 1,338,383,000 | 1,307,002,000 | 1,088,943,000 | 1,263,188,000 | 944,675,000 | 904,365,000 | 908,547 | 1,045,889,000 | 941,600,000 | 833,745,000 | 818,870 | 897,170,000 | 871,096,000 | 993,370,000 | 1,031,506 | 1,231,386,000 | 1,276,983,000 | 669,991,000 | 669,614,000 | 704,668,000 | 710,803,000 | 686,196,000 | 568,461,000 | 552,597,000 | 542,118,000 | 459,963,000 | 472,293,000 | 477,743,000 | 462,007,000 | 237,858,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
class a common stock, 0.01 par value... | 827,000 | 916,000 | 913,000 | 917,000 | 978,000 | 1,115,000 | 1,112,000 | 1,262,000 | 1,261,000 | 1,256,000 | 1,245,000 | 481,000 | 460,000 | 453,000 | 436,000 | 378,000 | 377,000 | 374,000 | 371,000 | 324,000 | 324,000 | 324,000 | 324,000 | ||||||||||||||||||||||||||
treasury stock | -161,561,000 | -161,561,000 | -250,129,000 | -250,129,000 | -250,129,000 | -250,129,000 | -250,129,000 | -250,129,000 | -87,220 | -150,058 | |||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 2,214,520,000 | 2,176,318,000 | 2,169,423,000 | 2,203,675,000 | 2,188,208,000 | 2,105,684,000 | 2,104,916,000 | 2,186,115,000 | 2,177,324,000 | 2,178,134,000 | 2,166,047,000 | ||||||||||||||||||||||||||||||||||||||
accumulated deficit | -686,998,000 | -775,674 | -1,277,581 | -1,841,265,000 | -1,951,878,000 | -2,068,152,000 | -2,446,788,000 | -2,629,512,000 | -3,118,474,000 | -3,059,480,000 | -2,689,660,000 | -2,836,874,000 | |||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -76,000 | -51,000 | -76,000 | -74,000 | -8,000 | -29,000 | -1,000 | -11,000 | -8,000 | -43,000 | -79,000 | -161,000 | -177,000 | -15,000 | |||||||||||||||||||||||||||||||||||
total stockholders' equity | 1,528,273,000 | 1,530,577,000 | 1,522,985,000 | 1,717,891,000 | 1,954,183,000 | 1,962,231,000 | 1,923,298,000 | 2,390,209,000 | 2,352,705,000 | 2,334,355,000 | 2,248,850,000 | -1,662,253 | 76,916,000 | ||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 3,051,371,000 | 3,097,074,000 | 3,071,792,000 | 3,142,375,000 | 3,313,598,000 | 3,401,449,000 | 3,363,730,000 | 3,832,528,000 | 3,849,572,000 | 3,371,487,000 | 3,357,127,000 | ||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | 104,893,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
current portion of notes payable to former limited partners | 25,555,000 | 50,994,000 | 76,317,000 | 101,523,000 | 101,059,000 | 100,594,000 | 100,130,000 | 99,665,000 | 99,200,000 | 98,736,000 | 98,271,000 | 97,806,000 | 97,342,000 | 96,877,000 | |||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -485,045,000 | -485,714,000 | -486,627,000 | -234,995,000 | -2,469,873,000 | -2,946,265,000 | -3,482,996,000 | ||||||||||||||||||||||||||||||||||||||||||
inventory | 79,799,000 | 77,795,000 | 72,766,000 | 69,868,000 | 76,932,000 | 94,431,000 | 116,421,000 | 123,881,000 | 119,652,000 | 130,275,000 | 148,415,000 | 169,019,000 | 176,376,000 | 225,231,000 | 178,346,000 | 143,305,000 | 70,997,000 | 48,522,000 | 52,713,000 | 52,344,000 | 64,775,000 | 70,032,000 | 68,236,000 | 57,230,000 | 62,067,000 | 57,604,000 | 48,770,000 | 65,690,000 | 34,685,000 | 29,121,000 | 29,307,000 | 30,244,000 | 31,889,000 | 33,058,000 | |||||||||||||||
long-term debt, less current portion | 734,000 | 1,008,000 | 1,008,000 | 1,008,000 | 2,280,000 | 2,280,000 | 2,745,000 | 5,333,000 | 5,333,000 | 5,333,000 | 5,749,000 | 4,640,000 | 4,640,000 | 4,828,000 | 6,834,000 | 7,198,000 | 6,188,000 | 5,107,000 | 5,447,000 | 6,962,000 | 6,544,000 | 6,275,000 | 6,928,000 | 6,999,000 | 8,881,000 | 13,858,000 | 64,243,000 | 113,104,000 | 163,902,000 | ||||||||||||||||||||
notes payable to former limited partners, less current portion | 25,555,000 | 50,994,000 | 76,317,000 | 101,523,000 | 126,614,000 | 151,588,000 | 176,446,000 | 201,188,000 | 225,814,000 | 250,324,000 | |||||||||||||||||||||||||||||||||||||||
retained earnings | 105,590,000 | 67,400,000 | 452,946,000 | 424,260,000 | 405,102,000 | 331,690,000 | -1,662,772 | 50,321,000 | |||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 15,000 | -3,000 | -5,000 | 17,000 | -40,000 | 25,000 | 43,000 | 21,000 | |||||||||||||||||||||||||||||||||||||||||
deferred consideration, less current portion | 29,189,000 | 29,026,000 | 28,864,000 | 28,702,000 | 57,762,000 | 57,444,000 | 57,126,000 | 56,809,000 | 83,700,000 | 83,700,000 | 83,700,000 | ||||||||||||||||||||||||||||||||||||||
current portion of notes payable to members | 96,412,000 | 95,948,000 | 95,483,000 | 95,069,000 | 67,837,000 | ||||||||||||||||||||||||||||||||||||||||||||
notes payable to members, less current portion | 274,717,000 | 298,995,000 | 323,156,000 | 347,201,000 | 371,130,000 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable limited partners' capital and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||
limited partners' distribution payable | 8,012,000 | 9,314,000 | 12,689,000 | 13,699,000 | 13,145,000 | 14,288,000 | 14,993,000 | 13,157,000 | 20,396,000 | 20,752,000 | 23,071,000 | 22,733,000 | 22,137,000 | 22,493,000 | 24,743,000 | 22,505,000 | 23,028,000 | 22,432,000 | 23,398,000 | 23,752,000 | 22,691,000 | 22,351,000 | 21,352,000 | 17,419,000 | |||||||||||||||||||||||||
current portion of tax receivable agreements | 13,689,000 | 18,118,000 | 18,118,000 | 18,118,000 | 17,505,000 | 18,217,000 | 18,217,000 | 17,925,000 | 17,925,000 | 17,925,000 | 14,009,000 | 13,912,000 | 13,912,000 | 10,845,000 | 11,080,000 | 11,089,000 | 11,123,000 | 11,035,000 | |||||||||||||||||||||||||||||||
tax receivable agreements, less current portion | 279,981,000 | 276,739,000 | 321,507,000 | 308,111,000 | 323,863,000 | 304,907,000 | 225,090,000 | 232,783,000 | 229,291,000 | 362,093,000 | 333,407,000 | 309,380,000 | 270,314,000 | 265,750,000 | 278,406,000 | 275,621,000 | 220,194,000 | 224,754,000 | 181,256,000 | ||||||||||||||||||||||||||||||
deferred tax liabilities | 17,508,000 | 13,140,000 | 14,078,000 | 6,921,000 | 20,479,000 | 18,850,000 | 21,950,000 | 33,787,000 | 30,942,000 | 51,363,000 | 80,422,000 | 84,341,000 | |||||||||||||||||||||||||||||||||||||
redeemable limited partners' capital | 1,658,419,000 | 2,523,270 | 2,920,410 | 3,138,583 | 3,060,457,000 | 3,137,230,000 | 3,218,086,000 | 3,523,690,000 | 3,635,391,000 | 4,079,832,000 | 3,995,025,000 | 3,578,802,000 | 3,659,514,000 | 3,244,674,000 | 3,669,325,000 | 4,118,121,000 | 207,066,000 | ||||||||||||||||||||||||||||||||
deferred consideration | 112,917,000 | 112,917,000 | |||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use asset | 58,385,000 | 60,421,000 | |||||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable limited partners' capital and stockholders' deficit | |||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 50,739,000 | 1,271,000 | 152,046,000 | 102,302,000 | 101,771,000 | 200,255,000 | 201,139,000 | 173,023,000 | 376,710,000 | 338,505,000 | 10,243,000 | 5,484,000 | 4,731,000 | 4,046,000 | 4,075,000 | ||||||||||||||||||||||||||||||||||
operating lease liability, less current portion | 54,232,000 | 56,283,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and marketable securities, current | 141,055 | 152,386 | 156,735 | ||||||||||||||||||||||||||||||||||||||||||||||
working capital | 156,022 | -20,264 | -162,775 | ||||||||||||||||||||||||||||||||||||||||||||||
class a common stock | 644 | 575 | 519 | ||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' deficit | -862,250 | -1,427,064 | -1,840,784,000 | -1,951,461,000 | -2,067,778,000 | -2,446,513,000 | -2,629,311,000 | -3,118,102,000 | -3,059,089,000 | -2,688,550,000 | -2,836,532,000 | ||||||||||||||||||||||||||||||||||||||
due from related parties | 466,000 | 720,000 | 654,000 | 491,000 | 381,000 | 487,000 | 5,388,000 | 2,611,000 | 3,862,000 | 3,123,000 | 4,445,000 | 3,764,000 | 4,578,000 | 3,444,000 | 712,000 | 1,559,000 | 1,416,000 | 1,228,000 | 1,446,000 | 2,212,000 | |||||||||||||||||||||||||||||
marketable securities | 17,759,000 | 27,170,000 | 42,205,000 | 62,438,000 | 240,667,000 | 192,752,000 | 217,773,000 | 174,116,000 | 159,820,000 | 115,620,000 | 75,802,000 | 57,500,000 | |||||||||||||||||||||||||||||||||||||
deferred purchase price payable, acquisition of innovatix, llc and essensa ventures, llc | 97,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
investments | 95,706,000 | 10,773,000 | |||||||||||||||||||||||||||||||||||||||||||||||
stockholders' deficit: | |||||||||||||||||||||||||||||||||||||||||||||||||
class b common stock, 0.000001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in-capital | 28,503,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable limited partners' capital and stockholders' deficit | 1,889,664,000 | 1,855,383,000 | 1,854,976,000 | 1,787,980,000 | 1,692,276,000 | 1,530,191,000 | 1,488,533,000 | 1,432,370,000 | 1,282,945,000 | ||||||||||||||||||||||||||||||||||||||||
current portion of tax receivable agreement | 13,912,000 | 10,940,000 | 10,970,000 | 10,970,000 | 6,966,000 | 6,966,000 | |||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 8,005,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||
current portion of notes payable and line of credit | 2,256,000 | 4,393,000 | 18,621,000 | 17,872,000 | 17,696,000 | 18,968,000 | 20,432,000 | ||||||||||||||||||||||||||||||||||||||||||
notes payable and line of credit, less current portion | 15,679,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 779,000 | -7,000 | -805,000 | -1,277,000 | -1,807,000 | -1,964,000 | |||||||||||||||||||||||||||||||||||||||||||
inventories - finished goods | 29,858,000 | 27,677,000 | 22,480,000 | 20,823,000 | 19,280,000 | 16,116,000 | 13,029,000 | ||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 13,055,000 | 11,867,000 | 8,456,000 | 9,647,000 | 11,334,000 | 9,969,000 | 7,691,000 | ||||||||||||||||||||||||||||||||||||||||||
notes payable, less current portion | 15,970,000 | 15,960,000 | 17,227,000 | 16,051,000 | 18,790,000 | 19,757,000 | 20,293,000 | ||||||||||||||||||||||||||||||||||||||||||
tax receivable agreement, less current portion | 233,564,000 | 231,332,000 | 180,248,000 | 179,111,000 | 179,111,000 | ||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 16,047,000 | 16,047,000 | 15,999,000 | 15,960,000 | 15,944,000 | 15,902,000 | 15,841,000 | ||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 4,506,000 | 3,865,000 | 2,216,000 | 2,272,000 | 5,864,000 | 5,592,000 | 5,387,000 | ||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable limited partners' capital and stockholders' (deficit) equity | |||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' (deficit) equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
phsi common stock, 0.01 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||
phsi common stock subscribed, 0 and 23,266 shares at june 30, 2014 and june 30, 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||
subscriptions receivable | |||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' (deficit) equity | -2,470,311,000 | -2,947,197,000 | -3,484,494,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable limited partners' capital and stockholders' (deficit) equity | 1,246,656,000 | 1,199,871,000 | 1,095,634,000 | ||||||||||||||||||||||||||||||||||||||||||||||
phsi common stock subscribed, 0 and 23,266 shares at march 31, 2014 and june 30, 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||
net revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||
net administrative fees | 108,087,000 | 102,130,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other services and support | 58,819,000 | 58,197,000 | |||||||||||||||||||||||||||||||||||||||||||||||
services | 166,906,000 | 160,327,000 | |||||||||||||||||||||||||||||||||||||||||||||||
products | 58,692,000 | 48,582,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net revenue | 225,598,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue | 81,124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gross profit | 144,474,000 | 136,172,000 | |||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 73,327,000 | 73,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||
research and development | 820,000 | 1,042,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of purchased intangible assets | 802,000 | 755,000 | |||||||||||||||||||||||||||||||||||||||||||||||
operating income | 69,525,000 | 61,249,000 | |||||||||||||||||||||||||||||||||||||||||||||||
equity in net income of unconsolidated affiliates | 3,566,000 | 4,491,000 | |||||||||||||||||||||||||||||||||||||||||||||||
interest and investment income | 400,000 | 21,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment | 37,850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other income | 52,000 | 4,512,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 111,393,000 | 65,761,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 9,413,000 | 14,284,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income | 101,980,000 | 51,477,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interest in svs, llc | -530,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest in premier lp | -87,925,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest | -88,455,000 | -45,073,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to shareholders | 13,525,000 | 6,404,000 | |||||||||||||||||||||||||||||||||||||||||||||||
adjustment of redeemable limited partners' capital to redemption amount | 517,063,000 | -3,719,812,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to shareholders after adjustment of redeemable limited partners' capital to redemption amount | 530,588,000 | -3,713,408,000 | |||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||
basic | 32,375,000 | 32,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||
diluted | 32,556,000 | 32,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to shareholders: | |||||||||||||||||||||||||||||||||||||||||||||||||
phsi common stock subscribed, 0 and 23,266 shares at december 31, 2013 and june 30, 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||
add: net (income) loss attributable to noncontrolling interest in svs, llc | -157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interest in premier lp | -44,916,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
due from related party | 788,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
current portion of notes payable | 7,438,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
current portion of lines of credit | 60,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
lines of credit, less current portion | 11,508,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, par value 0.01, 400,000 shares authorized; no shares issued and outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 56,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
common stock subscribed, 0 and 23,266 shares at september 30, 2013 and june 30, 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable limited partners' capital and stockholders' equity | 521,840,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||
net income | 15,287,000 | 17,881,000 | 26,842,000 | -85,226,000 | 71,336,000 | 60,605,000 | -49,162,000 | 52,866,000 | 42,410,000 | 18,905,000 | 48,649,000 | 64,374,000 | 42,959,000 | 30,711,000 | 39,069,000 | 77,232,000 | 121,306,000 | 27,551,000 | 51,444,000 | 44,904,000 | 180,685,000 | 55,445,000 | 71,329,000 | 23,493,000 | 73,802,000 | 104,811,000 | 81,973,000 | 100,636,000 | 76,549,000 | 19,769,000 | 60,616,000 | 140,568,000 | 72,139,000 | 178,675,000 | 58,095,000 | 50,356,000 | 71,557,000 | 60,995,000 | 52,253,000 | 32,061,000 | 72,029,000 | 65,808,000 | 64,887,000 | 66,632,000 | 101,980,000 | 51,279,000 | 112,726,000 | ||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
net loss from discontinued operations, net of tax | 137,000 | 771,000 | 39,389,000 | 1,604,000 | |||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 30,477,000 | 29,551,000 | 29,253,000 | 29,539,000 | 29,288,000 | 30,430,000 | 32,777,000 | 32,779,000 | 33,016,000 | 33,225,000 | 32,191,000 | 34,486,000 | 33,891,000 | 33,343,000 | 32,559,000 | 31,720,000 | 31,485,000 | 31,294,000 | 29,737,000 | 29,353,000 | 30,678,000 | 38,189,000 | 37,579,000 | 34,212,000 | 36,225,000 | 35,582,000 | 34,145,000 | 32,761,000 | 32,466,000 | 31,127,000 | 30,405,000 | 29,453,000 | 29,182,000 | 25,349,000 | 23,227,000 | 22,924,000 | 21,850,000 | 21,470,000 | 17,912,000 | 14,617,000 | 14,091,000 | 14,403,000 | 11,211,000 | 10,713,000 | 10,198,000 | 9,955,000 | 8,957,000 | ||
equity in net loss of unconsolidated affiliates | 3,358,000 | -123,000 | -514,000 | -9,502,000 | -1,833,000 | -1,344,000 | -753,000 | 666,000 | 1,726,000 | ||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 5,407,000 | 8,062,000 | 12,950,000 | -18,890,000 | 24,954,000 | 29,539,000 | 2,821,000 | -11,498,000 | -143,435,000 | 69,320,000 | 124,000 | -197,000 | 2,156,000 | 19,866,000 | 17,036,000 | 1,190,000 | 18,700,000 | 39,615,000 | 4,228,000 | 2,008,000 | -129,543,000 | 7,586,000 | -1,985,000 | 4,131,000 | 5,104,000 | -1,945,000 | 4,588,000 | -10,560,000 | 7,902,000 | 227,350,000 | 8,298,000 | -52,107,000 | -3,545,000 | 99,140,000 | 17,074,000 | 3,369,000 | 1,014,000 | 8,134,000 | 13,197,000 | ||||||||||
stock-based compensation | 8,165,000 | 7,564,000 | 6,071,000 | 2,588,000 | 6,931,000 | 75,000 | 8,145,000 | 8,378,000 | 6,692,000 | -2,641,000 | 6,560,000 | 2,679,000 | 7,136,000 | 8,437,000 | 14,004,000 | 16,234,000 | 7,554,000 | 7,824,000 | 13,056,000 | 7,316,000 | 7,229,000 | 1,658,000 | 3,704,000 | 8,309,000 | 6,781,000 | 7,716,000 | 6,195,000 | 4,478,000 | 7,231,000 | 8,884,000 | 8,815,000 | 7,345,000 | 7,059,000 | 6,266,000 | 5,800,000 | 11,885,000 | 11,763,000 | 11,475,000 | 13,547,000 | 7,369,000 | 7,285,000 | 7,405,000 | 6,439,000 | 6,358,000 | 6,299,000 | ||||
impairment of assets | 1,758,000 | 10,810,000 | 6,853,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
other | 840,000 | 306,000 | -16,687,000 | -8,327,000 | 1,672,000 | 3,135,000 | -10,619,000 | -493,000 | 3,459,000 | 3,435,000 | -7,101,000 | 132,000 | 10,035,000 | 1,225,000 | 3,648,000 | 412,000 | 518,000 | 8,821,000 | 214,000 | 122,000 | 201,000 | ||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of the effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 11,632,000 | -6,170,000 | 14,188,000 | -7,228,000 | 2,216,000 | -5,535,000 | 1,141,000 | -20,178,000 | 13,173,000 | ||||||||||||||||||||||||||||||||||||||||
contract assets | -10,794,000 | 15,682,000 | -3,675,000 | 16,116,000 | -10,566,000 | -1,572,000 | -4,515,000 | -16,340,000 | -16,838,000 | -9,113,000 | -5,517,000 | -14,602,000 | -11,856,000 | -8,080,000 | -16,176,000 | -17,087,000 | -5,876,000 | -7,952,000 | -20,192,000 | 6,027,000 | -29,568,000 | 20,704,000 | -8,768,000 | ||||||||||||||||||||||||||
prepaid expenses and other assets | -18,229,000 | 1,766,000 | 1,794,000 | 5,191,000 | 8,730,000 | -5,252,000 | 9,956,000 | -19,840,000 | 9,216,000 | ||||||||||||||||||||||||||||||||||||||||
accounts payable | 4,265,000 | -148,000 | 757,000 | -4,114,000 | 397,000 | -6,956,000 | 13,065,000 | 5,707,000 | -3,099,000 | ||||||||||||||||||||||||||||||||||||||||
revenue share obligations | 1,753,000 | 16,712,000 | -2,751,000 | 14,435,000 | 26,118,000 | 1,030,000 | 11,907,000 | 14,023,000 | 3,544,000 | ||||||||||||||||||||||||||||||||||||||||
accrued expenses, deferred revenue, and other liabilities | -37,989,000 | 7,999,000 | 38,195,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from continuing operations | 15,930,000 | 110,029,000 | 114,047,000 | 113,690,000 | 80,043,000 | 215,037,000 | 76,188,000 | 85,395,000 | 30,782,000 | 91,806,000 | 96,079,000 | ||||||||||||||||||||||||||||||||||||||
net cash from operating activities from discontinued operations | -72,000 | -2,044,000 | 82,000 | -2,022,000 | -12,396,000 | 298,000 | 11,196,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 15,858,000 | 107,985,000 | 114,129,000 | 111,668,000 | 67,647,000 | 106,290,000 | 154,890,000 | -46,496,000 | 81,876,000 | 113,365,000 | 134,453,000 | 121,974,000 | 74,751,000 | 109,445,000 | 137,262,000 | 142,340,000 | 55,187,000 | 215,037,000 | 76,188,000 | 85,395,000 | 30,782,000 | 92,104,000 | 107,275,000 | 137,203,000 | 155,827,000 | 151,982,000 | 60,327,000 | 137,972,000 | 163,219,000 | 131,482,000 | 75,033,000 | 118,036,000 | 135,847,000 | 96,537,000 | 41,827,000 | 100,533,000 | 132,101,000 | 116,117,000 | 22,719,000 | 108,483,000 | 101,860,000 | 107,842,000 | 45,873,000 | 82,253,000 | 90,173,000 | 131,726,000 | 63,970,000 | ||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -19,504,000 | -21,752,000 | -21,020,000 | -22,159,000 | -17,718,000 | -13,563,000 | -18,558,000 | -27,798,000 | -21,270,000 | -23,838,000 | -20,048,000 | -19,486,000 | -18,930,000 | -26,379,000 | -18,401,000 | -21,610,000 | -21,050,000 | -21,965,000 | -22,047,000 | -19,882,000 | -24,982,000 | -25,071,000 | -21,983,000 | -23,268,000 | -22,828,000 | -22,227,000 | -25,062,000 | -27,420,000 | -26,638,000 | -21,975,000 | -16,647,000 | -19,480,000 | -17,567,000 | -17,359,000 | -16,966,000 | -22,306,000 | -15,802,000 | -21,741,000 | -17,141,000 | -18,653,000 | -18,051,000 | -14,360,000 | -15,898,000 | -13,823,000 | -13,720,000 | -12,299,000 | |||
net cash from investing activities | -19,504,000 | -61,600,000 | -618,000 | -22,159,000 | -17,718,000 | -13,563,000 | -5,835,000 | -27,798,000 | -21,270,000 | -23,838,000 | -22,318,000 | -207,236,000 | -20,230,000 | -26,379,000 | -44,401,000 | -21,610,000 | -47,050,000 | -25,277,000 | -102,408,000 | -21,930,000 | -24,953,000 | -50,368,000 | -28,266,000 | 2,915,000 | -25,670,000 | -81,653,000 | -25,062,000 | -27,420,000 | -26,638,000 | -21,976,000 | -16,646,000 | -17,872,000 | -110,823,000 | -239,555,000 | -96,803,000 | 1,495,000 | 19,642,000 | 5,856,000 | -186,629,000 | -82,716,000 | -38,340,000 | -50,229,000 | -60,588,000 | -71,671,000 | -76,356,000 | -207,860,000 | -41,216,000 | ||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes payable | -25,555,000 | -25,439,000 | -25,323,000 | -26,214,000 | -25,091,000 | -24,974,000 | -25,049,000 | -25,823,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from credit facility | 120,000,000 | 95,000,000 | 240,000,000 | 120,000,000 | 65,000,000 | 185,000,000 | 100,000,000 | 25,000,000 | 125,000,000 | 0 | 175,000,000 | 0 | 100,000,000 | 25,000,000 | 100,000,000 | 25,000,000 | 0 | 0 | 0 | 0 | 97,500,000 | 0 | 0 | 0 | 150,000,000 | ||||||||||||||||||||||||
payments on credit facility | -120,000,000 | -70,000,000 | 0 | 0 | 0 | -215,000,000 | -140,000,000 | -130,000,000 | -125,000,000 | 0 | -50,000,000 | -75,000,000 | -125,000,000 | 0 | -75,000,000 | -25,000,000 | -200,000,000 | -25,000,000 | -100,000,000 | 0 | 0 | -50,000,000 | -147,500,000 | -50,000,000 | |||||||||||||||||||||||||
proceeds from sale of future revenues | 0 | 0 | 0 | 42,325,000 | 51,607,000 | 0 | 50,837,000 | 578,983,000 | |||||||||||||||||||||||||||||||||||||||||
payments on liability related to the sale of future revenues | -10,448,000 | -12,514,000 | -11,165,000 | -8,479,000 | -20,949,000 | -7,372,000 | -9,552,000 | -10,289,000 | -4,322,000 | ||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -18,561,000 | -17,758,000 | -17,319,000 | -21,045,000 | -21,323,000 | -22,133,000 | -22,015,000 | -25,232,000 | -25,827,000 | -25,006,000 | -25,022,000 | -24,987,000 | -25,218,000 | -23,594,000 | -23,817,000 | -24,192,000 | -24,852,000 | -23,251,000 | -23,251,000 | -23,201,000 | -23,195,000 | ||||||||||||||||||||||||||||
repurchase of class a common stock | 1,000 | -210,438,000 | -133,314,000 | -56,440,000 | 0 | 0 | -76,213,000 | -135,765,000 | -38,151,000 | 0 | -31,123,000 | -1,293,000 | -144,552,000 | -91,975,000 | -12,313,000 | 0 | -129,285,000 | ||||||||||||||||||||||||||||||||
net cash from financing activities | -36,674,000 | -34,012,000 | -128,032,000 | -90,549,000 | -88,140,000 | -29,409,000 | -458,293,000 | -7,883,000 | 302,865,000 | -91,230,000 | -115,266,000 | 3,254,000 | 35,976,000 | -176,420,000 | 477,000 | -218,989,000 | 47,143,000 | -193,203,000 | 49,791,000 | -74,868,000 | 15,283,000 | -184,166,000 | -94,820,000 | -136,575,000 | -103,229,000 | -102,167,000 | -45,229,000 | -107,576,000 | -150,185,000 | -78,612,000 | -83,002,000 | -179,647,000 | -7,698,000 | 205,898,000 | -37,829,000 | -91,595,000 | -70,769,000 | -74,398,000 | 127,223,000 | -34,881,000 | -37,500,000 | -22,519,000 | -22,549,000 | -30,836,000 | -19,836,000 | 158,842,000 | -145,699,000 | ||
effect of exchange rate changes on cash flows | -25,000 | 25,000 | -2,000 | -66,000 | 21,000 | -28,000 | -16,000 | 26,000 | -3,000 | 3,000 | 1,000 | 1,000 | -10,000 | -6,000 | 4,000 | ||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -40,345,000 | -9,974,000 | -15,811,000 | 3,543,000 | -9,964,000 | -24,615,000 | -92,805,000 | -36,687,000 | 35,094,000 | -37,264,000 | -20,254,000 | -122,945,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 83,725,000 | 0 | 0 | 0 | 125,146,000 | 0 | 0 | 0 | 89,793,000 | 0 | 0 | 86,143,000 | 0 | 0 | 129,141,000 | 0 | 0 | 146,522,000 | 0 | 0 | 131,786,000 | ||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 43,380,000 | 12,398,000 | -14,523,000 | -1,106,000 | 86,956,000 | 63,290,000 | -309,254,000 | -82,151,000 | 453,261,000 | -1,700,000 | -3,130,000 | -82,007,000 | 176,630,000 | -93,360,000 | 93,342,000 | -98,260,000 | 184,421,000 | -3,443,000 | 23,571,000 | -11,403,000 | 120,416,000 | -142,430,000 | 136,309,000 | -19,819,000 | 125,244,000 | 26,928,000 | -31,838,000 | 142,422,000 | -13,604,000 | 30,894,000 | 132,120,000 | 17,326,000 | 80,974,000 | 47,575,000 | 109,835,000 | 26,020,000 | 35,094,000 | 94,522,000 | |||||||||||
proceeds from sale of assets | 0 | 0 | 3,632,000 | ||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -3,311,000 | -80,361,000 | -25,294,000 | ||||||||||||||||||||||||||||||||||||||||||||||
sale of investment in unconsolidated affiliates | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments on deferred consideration related to acquisition of business | |||||||||||||||||||||||||||||||||||||||||||||||||
payments on earn-out liabilities | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -1,106,000 | -38,190,000 | 63,290,000 | -309,254,000 | -82,151,000 | 363,468,000 | -1,700,000 | -3,130,000 | -82,007,000 | 90,487,000 | -93,360,000 | 93,342,000 | -98,260,000 | 55,280,000 | -3,443,000 | 23,571,000 | -11,403,000 | 21,112,000 | -79,483,000 | 17,326,000 | 10,433,000 | 80,974,000 | -9,114,000 | ||||||||||||||||||||||||||
accrued expenses, deferred revenue and other liabilities | -80,804,000 | 4,139,000 | 5,103,000 | -89,668,000 | 124,948,000 | ||||||||||||||||||||||||||||||||||||||||||||
gain on fff put and call rights | |||||||||||||||||||||||||||||||||||||||||||||||||
inventory | -2,004,000 | -5,029,000 | -2,898,000 | 7,064,000 | 937,000 | 1,645,000 | 1,169,000 | ||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses and equity method investments, net of cash acquired | 0 | 0 | 0 | 0 | 0 | -26,000,000 | |||||||||||||||||||||||||||||||||||||||||||
investment in unconsolidated affiliates | 0 | 0 | 0 | 0 | 0 | -65,660,000 | 0 | -2,250,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options under equity incentive plan | 5,374,000 | 0 | 60,000 | 644,000 | 1,754,000 | 5,191,000 | 4,651,000 | 7,472,000 | 807,000 | 156,000 | 2,652,000 | 413,000 | 592,000 | 2,317,000 | 2,282,000 | 40,000 | 197,000 | 630,000 | |||||||||||||||||||||||||||||||
equity in net income of unconsolidated affiliates | -1,521,000 | -4,630,000 | -1,674,000 | -8,243,000 | -6,340,000 | -3,991,000 | -6,116,000 | -7,058,000 | -5,050,000 | -5,524,000 | -4,572,000 | -5,927,000 | -1,499,000 | -3,607,000 | -971,000 | -553,000 | -1,444,000 | -2,690,000 | -604,000 | 4,939,000 | -1,257,000 | -4,252,000 | 44,000 | -83,000 | -5,127,000 | -9,579,000 | -5,645,000 | -6,627,000 | -4,785,000 | -4,590,000 | -6,473,000 | -5,197,000 | -4,749,000 | -4,866,000 | -4,805,000 | -3,566,000 | -4,491,000 | -4,114,000 | |||||||||||
loss on fff put and call rights | 5,731,000 | 5,195,000 | 14,507,000 | 1,919,000 | 7,839,000 | 3,475,000 | 4,109,000 | -10,850,000 | 3,283,000 | 3,362,000 | 3,067,000 | ||||||||||||||||||||||||||||||||||||||
accounts receivable, inventories, prepaid expenses and other assets | 16,864,000 | 31,618,000 | -6,724,000 | 22,495,000 | 33,241,000 | 41,254,000 | 27,482,000 | 22,682,000 | 113,255,000 | -53,499,000 | -82,295,000 | -45,469,000 | -25,782,000 | 6,972,000 | |||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, deferred revenue, revenue share obligations and other liabilities | -71,827,000 | 32,559,000 | 43,500,000 | -23,822,000 | -21,787,000 | 9,859,000 | -6,052,000 | 51,529,000 | 68,025,000 | 20,577,000 | -7,012,000 | -23,830,000 | |||||||||||||||||||||||||||||||||||||
payments made on notes payable | -24,835,000 | -24,975,000 | -24,662,000 | -26,387,000 | -24,161,000 | -24,461,000 | -23,929,000 | -26,692,000 | -19,021,000 | -28,008,000 | -3,496,000 | -188,000 | -373,000 | -1,513,000 | -5,000 | -1,139,000 | -1,884,000 | -4,974,000 | -2,150,000 | -1,998,000 | -1,120,000 | -218,000 | -296,000 | -511,000 | -1,006,000 | -330,000 | -357,000 | -362,000 | -362,000 | -322,000 | -4,176,000 | -3,195,000 | -451,000 | -1,475,000 | |||||||||||||||
distributions to limited partners of premier lp | 0 | 0 | 0 | -9,949,000 | -9,314,000 | -13,202,000 | -13,079,000 | -14,288,000 | -14,993,000 | -15,465,000 | -13,157,000 | -20,395,000 | -20,752,000 | -24,951,000 | -23,071,000 | -22,733,000 | -22,137,000 | -22,493,000 | -24,742,000 | -22,504,000 | -23,029,000 | -22,432,000 | -23,412,000 | -23,701,000 | -22,691,000 | -22,408,000 | -21,299,000 | -17,419,000 | -72,645,000 | -208,324,000 | |||||||||||||||||||
payments to limited partners of premier lp related to tax receivable agreements | 0 | 0 | 0 | -24,218,000 | 0 | -17,425,000 | 0 | 0 | 0 | -17,975,000 | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 0 | 0 | 0 | 99,304,000 | 0 | 9,845,000 | -9,845,000 | 141,055,000 | 0 | 0 | 0 | 152,386,000 | 0 | 0 | 0 | 156,735,000 | 0 | 0 | 0 | 248,817,000 | 0 | 0 | 0 | 198,296,000 | |||||||||||||||||||||||||
income from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||
remeasurement of tax receivable agreement liabilities | 0 | 4,674,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
loss on fff call/put rights | 0 | 0 | -64,110,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 118,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, deferred revenue, revenue share obligations and other current liabilities | -70,014,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of tax | -45,000 | -390,000 | |||||||||||||||||||||||||||||||||||||||||||||||
impairment of held to maturity investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from continuing operations | -50,368,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||
investments in unconsolidated affiliates | 0 | -4,665,000 | |||||||||||||||||||||||||||||||||||||||||||||||
earn-out liability payment to gnyha holdings | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
other operating activities | 2,562,000 | 243,000 | 2,021,000 | 116,000 | 382,000 | -322,000 | 19,000 | 184,000 | 6,422,000 | 7,352,000 | -4,526,000 | 550,000 | -387,000 | 1,588,000 | -829,000 | 843,000 | -535,000 | 690,000 | 670,000 | 555,000 | 596,000 | 2,046,000 | -320,000 | ||||||||||||||||||||||||||
other investing activities | -5,250,000 | 24,000 | 1,000 | 0 | -1,000 | 21,000 | 5,000 | 74,000 | -96,000 | -439,000 | 434,000 | -796,000 | -128,000 | 481,000 | |||||||||||||||||||||||||||||||||||
other financing activities | 193,000 | -174,000 | |||||||||||||||||||||||||||||||||||||||||||||||
assets | |||||||||||||||||||||||||||||||||||||||||||||||||
current | |||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent | |||||||||||||||||||||||||||||||||||||||||||||||||
total assets of premier lp | |||||||||||||||||||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities of premier lp | |||||||||||||||||||||||||||||||||||||||||||||||||
premier lp net income | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from: | |||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of vested restricted units for employee tax-withholding | -8,311,000 | -12,000 | -92,000 | -1,082,000 | -6,948,000 | -49,000 | -173,000 | -14,000 | -5,729,000 | -39,000 | -49,000 | -194,000 | -17,435,000 | ||||||||||||||||||||||||||||||||||||
remeasurement gain attributable to acquisition of innovatix, llc | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of long-lived assets | 6,378,000 | 651,000 | 5,000 | 400,000 | 1,320,000 | 179,000 | 725,000 | 0 | 1,518,000 | ||||||||||||||||||||||||||||||||||||||||
accounts receivable, prepaid expenses and other current assets | -10,733,000 | -3,091,000 | 8,281,000 | -8,748,000 | -3,672,000 | 18,925,000 | -3,769,000 | -8,119,000 | -10,179,000 | -826,000 | -6,106,000 | -20,139,000 | 4,681,000 | -12,369,000 | 6,314,000 | -17,590,000 | -1,052,000 | -426,000 | |||||||||||||||||||||||||||||||
inventories | 239,000 | 5,257,000 | -1,796,000 | -2,097,000 | -8,909,000 | 4,837,000 | -4,463,000 | -7,178,000 | -1,656,000 | 17,139,000 | -31,005,000 | -827,000 | -2,181,000 | -5,197,000 | -1,657,000 | -1,543,000 | -3,164,000 | ||||||||||||||||||||||||||||||||
other assets | -4,358,000 | -4,528,000 | 5,117,000 | -2,235,000 | -1,202,000 | -682,000 | -319,000 | 1,379,000 | 6,416,000 | 131,000 | 1,386,000 | -1,112,000 | 135,000 | 1,080,000 | 1,433,000 | -12,286,000 | -606,000 | 2,624,000 | -3,882,000 | 128,000 | 69,000 | 2,000 | -1,741,000 | -10,000 | |||||||||||||||||||||||||
accounts payable, deferred revenue and other current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities | 2,166,000 | 4,810,000 | -7,019,000 | -14,000 | 5,337,000 | 49,000 | 1,398,000 | -111,000 | 320,000 | 2,879,000 | -4,422,000 | 322,000 | -2,949,000 | -1,412,000 | 447,000 | -281,000 | 374,000 | 1,743,000 | 1,699,000 | -1,025,000 | -3,577,000 | 313,000 | 269,000 | -590,000 | |||||||||||||||||||||||||
acquisition of stanson health, inc., net of cash acquired | 0 | 72,000 | |||||||||||||||||||||||||||||||||||||||||||||||
acquisition of innovatix, llc and essensa ventures, llc, net of cash acquired | -97,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of acro pharmaceuticals, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||
investments in convertible notes | 0 | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cancellation of convertible note | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities | 0 | 0 | 0 | 48,013,000 | 18,772,000 | 27,926,000 | 31,940,000 | 307,734,000 | 87,031,000 | 108,023,000 | 52,074,000 | 138,660,000 | 76,560,000 | 33,770,000 | 18,715,000 | 18,974,000 | |||||||||||||||||||||||||||||||||
distributions received on equity investments in unconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||
premier, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||
consolidated statements of cash flows | |||||||||||||||||||||||||||||||||||||||||||||||||
redemption of limited partner of premier lp | 0 | 512,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options under equity incentive plans | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a common stock under stock purchase plan | 1,231,000 | 0 | 1,227,000 | 0 | 1,015,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
settlement of exchange of class b units by member owners | -1,000 | -23,331,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | 156,012,000 | -20,254,000 | -6,019,000 | 82,708,000 | 75,351,000 | ||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of non cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in redeemable limited partners' capital for adjustment to fair value, with offsetting decrease in additional paid-in-capital and accumulated deficit | |||||||||||||||||||||||||||||||||||||||||||||||||
reduction in redeemable limited partners' capital, with offsetting increase in common stock and additional paid-in capital related to quarterly exchange by member owners | -3,268,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
reduction in redeemable limited partners' capital for limited partners' distribution payable | 112,811,000 | 23,028,000 | 22,691,000 | 999,000 | 3,933,000 | ||||||||||||||||||||||||||||||||||||||||||||
distributions utilized to reduce subscriptions, notes, interest and accounts receivable from member owners | 488,000 | 487,000 | 1,613,000 | 3,112,000 | 27,000 | 14,000 | 0 | 6,186,000 | |||||||||||||||||||||||||||||||||||||||||
net increase in deferred tax assets related to quarterly exchanges by member owners and other adjustments | 20,011,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net increase in tax receivable agreement liabilities related to quarterly exchanges by member owners and other adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in additional paid-in capital related to quarterly exchanges by member owners and other adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in investments in unconsolidated affiliates related to deferred taxes attributed to the net fair value of fff enterprises, inc. put and call rights, with offsetting increases in deferred tax assets and deferred tax liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
payable to member owners incurred upon repurchase of ownership interest | 284,000 | 373,000 | 1,515,000 | 129,000 | 0 | 0 | 1,652,000 | ||||||||||||||||||||||||||||||||||||||||||
accounts receivable, contract assets, prepaid expenses and other current assets | -11,000 | -15,448,000 | -41,427,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, deferred revenue and other current liabilities | 22,507,000 | 37,142,000 | -21,776,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a common stock under employee stock purchase plan | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other current liabilities | 23,077,000 | 29,928,000 | 1,695,000 | -21,933,000 | -13,400,000 | -6,946,000 | 34,327,000 | -38,463,000 | 79,003,000 | -44,205,000 | |||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | 0 | 0 | 0 | -19,211,000 | -155,520,000 | -116,246,000 | -89,124,000 | -34,412,000 | -131,713,000 | -138,001,000 | -211,970,000 | -19,151,000 | |||||||||||||||||||||||||||||||||||||
acquisition of cecity.com, inc., net of cash acquired | 0 | 0 | 0 | -398,261,000 | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of healthcare insights, llc, net of cash acquired | 0 | 360,000 | 0 | -64,634,000 | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of inflowhealth, llc | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
final remittance of net income attributable to former s2s global minority shareholder | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to tax receivable agreement liability | 2,768,000 | 0 | -5,722,000 | 0 | 0 | 0 | -4,818,000 | 0 | 1,073,000 | ||||||||||||||||||||||||||||||||||||||||
loss on investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to tax receivable agreement liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
remeasurement gain attributable to acquisition of innovatix | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of innovatix and essensa, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of cecity, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of hci, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of inflow | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of aperek, net of cash acquired | 0 | 0 | -47,446,000 | ||||||||||||||||||||||||||||||||||||||||||||||
acquisition of theradoc, net of cash acquired | 0 | 0 | -108,561,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchase of non-controlling interest in s2s global | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions received on equity investment | 0 | 6,550,000 | 5,050,000 | 5,300,000 | 6,293,000 | 5,450,000 | 5,000,000 | 3,850,000 | 5,000,000 | 5,050,000 | 5,000,000 | 3,850,000 | |||||||||||||||||||||||||||||||||||||
decrease in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from s2s global revolving line of credit | 0 | 207,000 | 600,000 | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments on s2s global revolving line of credit | 0 | -14,215,000 | |||||||||||||||||||||||||||||||||||||||||||||||
reduction in redeemable limited partners' capital for limited partners' capital distribution payable | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in additional paid-in capital related to quarterly exchanges by member owners | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in investments in unconsolidated affiliates related to fff put and call rights, with offsetting increases in other assets and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of acro pharmaceutical services llc and community pharmacy services, llc, net of cash acquired | 4,245,000 | 0 | -68,745,000 | ||||||||||||||||||||||||||||||||||||||||||||||
acquisition of inflow health, llc | |||||||||||||||||||||||||||||||||||||||||||||||||
decrease in redeemable limited partners' capital for adjustment to fair value, with offsetting decreases in additional paid-in-capital and accumulated deficit | |||||||||||||||||||||||||||||||||||||||||||||||||
reduction in redeemable limited partners' capital, with offsetting increases in common stock and additional paid-in capital related to quarterly exchanges by member owners | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in tax receivable agreement liability related to quarterly exchanges by member owners and other adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in investments in unconsolidated affiliates related to fff enterprises, inc. put and call rights, with offsetting increases in other assets and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
decrease in redeemable limited partners' capital for adjustment to fair value, with offsetting decrease in additional paid-in-capital and accumulated deficit | |||||||||||||||||||||||||||||||||||||||||||||||||
reduction in redeemable limited partners' capital, with offsetting increase in common stock and additional paid-in capital related to quarterly exchanges by member owners | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred tax assets related to quarterly exchanges by member owners | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in tax receivable agreement liability related to quarterly exchanges by member owners | |||||||||||||||||||||||||||||||||||||||||||||||||
reduction in deferred tax assets related to departed member owners | 312,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
reduction in tax receivable agreement liability related to departed member owners | 789,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment in ghx | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of aperek, inc., net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of theradoc, inc., net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of symmedrx, net of cash acquired | 0 | -2,000 | 52,000 | -28,740,000 | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of meddius, l.l.c, net of owner note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of memdata, llc, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||
payments made in connection with the origination of the credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a common stock in connection with the ipo, net of underwriting fees and commissions | |||||||||||||||||||||||||||||||||||||||||||||||||
payments made in connection with the ipo | |||||||||||||||||||||||||||||||||||||||||||||||||
purchases of class b common units from member owners | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of pshi common stock | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes receivable from partners | -21,000 | -20,000 | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of limited partnership interest for notes receivable | 0 | 0 | 0 | 7,860,000 | |||||||||||||||||||||||||||||||||||||||||||||
reduction in redeemable limited partners' capital to reduce outstanding receivable | 0 | 0 | 0 | 28,009,000 | |||||||||||||||||||||||||||||||||||||||||||||
distributions and notes payable utilized to reduce subscriptions, notes, interest and accounts receivable from member owners | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in redeemable limited partners' capital for adjustment to redemption amount, with offsetting decrease in additional paid-in capital and accumulated deficit | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in additional paid-in capital related to quarterly exchanges by member owners and departure of member owners | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred tax assets related to purchase of non-controlling interest in s2s global | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred tax assets and additional paid-in capital related to the reorganization | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in payables and decrease in additional paid-in capital pursuant to the tax receivable agreements | |||||||||||||||||||||||||||||||||||||||||||||||||
reduction in prepaid expenses and other current assets for ipo costs capitalized to additional paid-in capital | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, revenue share obligations and other current liabilities | 33,826,000 | 20,334,000 | -32,710,000 | 25,164,000 | 24,424,000 | 28,978,000 | -17,732,000 | -5,268,000 | |||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest in s2s global | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of restricted units | -17,000 | -8,000 | -38,000 | -45,000 | -59,000 | -12,000 | -19,000 | -7,000 | -2,000 | ||||||||||||||||||||||||||||||||||||||||
employee stock purchase plan expense | |||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior secured line of credit | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
final remittance of net income attributable to s2s global before february 1, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||
investment in unconsolidated affiliate | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in redeemable limited partners' capital for adjustment to redemption amount, with offsetting increase in additional paid-in-capital and accumulated deficit | -466,801,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in additional paid-in capital related to quarterly exchange by member owners and departure of member owners | 879,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in tax receivable agreement liability related to quarterly exchange by member owners | 1,013,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred tax assets related to quarterly exchange by member owners | 1,415,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment in global healthcare exchange, llc | 522,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of meddius, l.l.c., net of owner note receivable | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -19,504,000 | -21,752,000 | -21,020,000 | -22,159,000 | -17,718,000 | -13,563,000 | -18,558,000 | -27,798,000 | -21,270,000 | -23,838,000 | -20,048,000 | -19,486,000 | -18,930,000 | -26,379,000 | -18,401,000 | -21,610,000 | -21,050,000 | -21,965,000 | -22,047,000 | -19,882,000 | -24,982,000 | -25,071,000 | -21,983,000 | -23,268,000 | -22,828,000 | -22,227,000 | -25,062,000 | -27,420,000 | -26,638,000 | -21,975,000 | -16,647,000 | -19,480,000 | -17,567,000 | -17,359,000 | -16,966,000 | -22,306,000 | -15,802,000 | -21,741,000 | -17,141,000 | 0 | -18,653,000 | -18,051,000 | -14,360,000 | -15,898,000 | -13,823,000 | -13,720,000 | -12,299,000 | ||
free cash flows | -3,646,000 | 86,233,000 | 93,109,000 | 89,509,000 | 49,929,000 | 92,727,000 | 136,332,000 | -74,294,000 | 60,606,000 | 89,527,000 | 114,405,000 | 102,488,000 | 55,821,000 | 83,066,000 | 118,861,000 | 120,730,000 | 34,137,000 | 193,072,000 | 54,141,000 | 65,513,000 | 5,800,000 | 67,033,000 | 85,292,000 | 113,935,000 | 132,999,000 | 129,755,000 | 35,265,000 | 110,552,000 | 136,581,000 | 109,507,000 | 58,386,000 | 98,556,000 | 118,280,000 | 79,178,000 | 24,861,000 | 78,227,000 | 116,299,000 | 94,376,000 | 5,578,000 | 108,483,000 | 83,207,000 | 89,791,000 | 31,513,000 | 66,355,000 | 76,350,000 | 118,006,000 | 51,671,000 | ||
proceeds from senior secured line of credit | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
payments made in connection with the origination of credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of phsi common stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable limited partnership interest | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | -1,186,000 | -3,492,000 | 4,409,000 | 6,987,000 | 240,000 | 132,000 | 2,461,000 | ||||||||||||||||||||||||||||||||||||||||||
increase in redeemable limited partners' capital for adjustment to redemption amount, with offsetting decrease in additional paid-in-capital and accumulated deficit | 382,657,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
reduction in prepaid expenses and other current assets for ipo costs capitalized to additional paid-in-capital | 154,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment | -522,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in redeemable limited partners' capital for adjustment to redemption amount, with offsetting decrease in additional paid-in-capital and retained earnings | -461,161,000 | -517,063,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from svs, llc revolving line of credit | 800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a common stock in connection with the ipo, net of expenses | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred tax assets and additional paid-in-capital related to the reorganization | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in payables and decrease in additional paid-in-capital pursuant to the tax receivable agreement | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock for subscriptions receivable | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discounts on investments | 26,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | -4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, inventories, prepaid expenses and other current assets | -11,277,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from lines of credit | 63,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash investing and financing activities: |
