SP Plus Corporation(NASDAQ:SP)

SP Plus Corporation provides parking management, ground transportation, baggage, and other ancillary services in North America. The company operates through Commercial, Aviation, and Other segments. It provides on-site parking management, event logistics, baggage handling, remote airline check-in, s...
Website: http://www.spplus.com
Founded: 1929
Full Time Employees: 14,700
Sector: Industrials
Industry: Specialty Business 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 | 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 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2016-12-31 | 2016-03-31 | 2015-06-30 | 2014-09-30 | 2013-03-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
services revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
management type contracts | 159,500,000 | 143,400,000 | 153,500,000 | 145,000,000 | 148,100,000 | 136,100,000 | 134,900,000 | 125,900,000 | 121,800,000 | 107,700,000 | 101,900,000 | 90,300,000 | 86,000,000 | 80,000,000 | 79,700,000 | 62,800,000 | 137,100,000 | 130,600,000 | 132,600,000 | 129,900,000 | 132,900,000 | 87,700,000 | 94,400,000 | |||||||||||||||||||||||||||||||||||||||||||
lease type contracts | 62,600,000 | 73,800,000 | 74,900,000 | 76,300,000 | 68,200,000 | 70,300,000 | 72,200,000 | 70,600,000 | 62,600,000 | 62,300,000 | 59,700,000 | 50,900,000 | 42,700,000 | 39,000,000 | 38,500,000 | 30,200,000 | 81,700,000 | 101,300,000 | 104,600,000 | 105,200,000 | 97,800,000 | 107,400,000 | 99,500,000 | |||||||||||||||||||||||||||||||||||||||||||
reimbursed management type contract revenue | 229,800,000 | 236,900,000 | 232,300,000 | 220,900,000 | 209,000,000 | 211,900,000 | 197,300,000 | 184,500,000 | 165,400,000 | 173,200,000 | 150,000,000 | 134,500,000 | 118,000,000 | 125,700,000 | 110,900,000 | 110,400,000 | 190,900,000 | 189,600,000 | 181,400,000 | 179,100,000 | 178,700,000 | 167,100,000 | 172,900,000 | |||||||||||||||||||||||||||||||||||||||||||
total services revenue | 451,900,000 | 454,100,000 | 460,700,000 | 442,200,000 | 425,300,000 | 418,300,000 | 404,400,000 | 381,000,000 | 349,800,000 | 343,200,000 | 311,600,000 | 275,700,000 | 246,700,000 | 244,700,000 | 229,100,000 | 203,400,000 | 409,700,000 | 421,500,000 | 418,600,000 | 414,200,000 | 409,400,000 | |||||||||||||||||||||||||||||||||||||||||||||
cost of services | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursed management type contract expense | 229,800,000 | 236,900,000 | 232,300,000 | 220,900,000 | 209,000,000 | 211,900,000 | 197,300,000 | 184,500,000 | 165,400,000 | 173,200,000 | 150,000,000 | 134,500,000 | 118,000,000 | 125,700,000 | 110,900,000 | 110,400,000 | 190,900,000 | 189,600,000 | 181,400,000 | 179,100,000 | 178,700,000 | 167,100,000 | 172,900,000 | |||||||||||||||||||||||||||||||||||||||||||
total cost of services | 389,200,000 | 391,900,000 | 393,100,000 | 376,300,000 | 367,000,000 | 365,000,000 | 346,200,000 | 322,200,000 | 298,400,000 | 294,200,000 | 265,600,000 | 229,200,000 | 208,400,000 | 212,700,000 | 187,100,000 | 216,800,000 | 439,900,000 | 367,200,000 | 359,900,000 | 352,300,000 | 356,200,000 | |||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 34,800,000 | 40,400,000 | 37,600,000 | 31,800,000 | 30,600,000 | 30,700,000 | 27,200,000 | 26,700,000 | 24,500,000 | 24,100,000 | 21,100,000 | 22,000,000 | 21,000,000 | 23,500,000 | 18,400,000 | 22,800,000 | 20,700,000 | 28,200,000 | 26,000,000 | 27,700,000 | 27,100,000 | 22,300,000 | 22,300,000 | 19,600,000 | 24,600,000 | 24,739,000 | 24,123,000 | 27,825,000 | 14,868,000 | 15,045,000 | 13,704,000 | 11,814,000 | 11,597,000 | 11,182,000 | 12,551,000 | 11,549,000 | 12,218,000 | 11,560,000 | 10,331,000 | 11,295,000 | 10,320,000 | 12,761,000 | 12,017,000 | 12,029,000 | 11,411,000 | 11,356,000 | 10,844,000 | 10,814,000 | 7,781,750 | 10,393,000 | 10,053,000 | 10,681,000 | 7,060,250 | 9,937,000 | 9,210,000 | 9,094,000 | 6,249,250 | 7,848,000 | 8,665,000 | 6,091,250 | 8,265,000 | 7,989,000 | 8,111,000 | |||
depreciation and amortization | 9,000,000 | 9,900,000 | 9,000,000 | 8,800,000 | 8,400,000 | 9,200,000 | 7,200,000 | 6,500,000 | 6,800,000 | 6,600,000 | 6,000,000 | 6,200,000 | 6,300,000 | 5,700,000 | 8,200,000 | 7,900,000 | 7,500,000 | 7,600,000 | 7,300,000 | 7,300,000 | 7,200,000 | 4,500,000 | 4,000,000 | 4,900,000 | 9,200,000 | 8,165,000 | 7,630,000 | 7,308,000 | 1,807,000 | 1,728,000 | 1,725,000 | 1,683,000 | 1,677,000 | 1,533,000 | 1,517,000 | 1,527,000 | 1,570,000 | 1,460,000 | 1,346,000 | 1,582,000 | 1,413,000 | 1,487,000 | 1,539,000 | 1,579,000 | 1,371,000 | 1,389,000 | 1,276,000 | 1,252,000 | -4,402,362 | 1,438,000 | 1,525,000 | 1,445,000 | 1,656,000 | 1,814,000 | 1,493,000 | 1,464,000 | 2,233,000 | 1,554,000 | 1,583,000 | 1,946,000 | 1,815,000 | 1,850,000 | 1,890,000 | |||
operating income | 18,900,000 | 11,900,000 | 21,000,000 | 25,300,000 | 19,300,000 | 13,400,000 | 23,800,000 | 25,600,000 | 20,100,000 | 18,300,000 | 18,900,000 | 18,300,000 | 11,000,000 | 2,800,000 | -116,200,000 | -47,800,000 | -58,400,000 | 18,500,000 | 25,400,000 | 26,900,000 | 18,900,000 | 24,300,000 | 13,100,000 | 21,400,000 | 4,600,000 | 13,531,000 | 11,868,000 | 5,564,000 | 8,093,000 | 4,856,000 | 6,728,000 | 10,725,000 | 8,761,000 | 7,453,000 | 8,574,000 | 9,279,000 | 8,960,000 | 6,136,000 | 6,054,000 | 8,370,000 | 8,395,000 | 5,405,000 | 9,920,000 | 9,937,000 | 8,853,000 | 9,543,000 | 8,936,000 | 7,586,000 | -21,242,009 | 7,388,000 | 7,245,000 | 6,638,000 | 6,533,000 | 5,675,000 | 6,844,000 | 4,536,000 | 6,180,000 | 6,021,000 | 2,830,000 | 2,192,000 | 4,349,000 | 3,980,000 | 3,281,000 | |||
yoy | -2.07% | -11.19% | -11.76% | -1.17% | -3.98% | -26.78% | 25.93% | 39.89% | 82.73% | 553.57% | -116.27% | -138.28% | -118.84% | -84.86% | -557.48% | -277.70% | -408.99% | 4.53% | 105.34% | -11.68% | 428.26% | -3.19% | 80.32% | -43.16% | 178.64% | 76.40% | -48.12% | -7.62% | -34.85% | -21.53% | 15.58% | -2.22% | 21.46% | 41.63% | 10.86% | 6.73% | 13.52% | -38.97% | -15.77% | -5.17% | -43.36% | 11.01% | 30.99% | -141.68% | 29.17% | 23.34% | 14.28% | -425.15% | 30.19% | 5.86% | 46.34% | 5.71% | -5.75% | 141.84% | 106.93% | 42.10% | 51.28% | -13.75% | ||||||||
qoq | 58.82% | -43.33% | -17.00% | 31.09% | 44.03% | -43.70% | -7.03% | 27.36% | 9.84% | -3.17% | 3.28% | 66.36% | 292.86% | -102.41% | 143.10% | -18.15% | -415.68% | -27.17% | -5.58% | 42.33% | 85.50% | -38.79% | -66.00% | 14.01% | 113.30% | -31.25% | 66.66% | -27.82% | -37.27% | 22.42% | 17.55% | -13.07% | -7.60% | 3.56% | 46.02% | 1.35% | -27.67% | -0.30% | 55.32% | -45.51% | -0.17% | 12.24% | -7.23% | 6.79% | 17.80% | -135.71% | -387.52% | 1.97% | 9.14% | 1.61% | 15.12% | -17.08% | 50.88% | -26.60% | 2.64% | 112.76% | 29.11% | -49.60% | 9.27% | 21.30% | ||||||
operating margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | NaN% | 1.16% | 3.34% | 3.12% | 1.50% | 4.24% | 2.56% | 3.73% | 5.73% | 4.88% | 4.09% | 4.66% | 5.13% | 5.06% | 3.42% | 3.42% | 4.86% | 4.92% | 3.08% | 5.59% | 5.65% | 5.12% | 6.26% | 5.87% | 4.93% | 4.71% | 4.84% | 4.90% | 4.38% | 4.42% | 3.83% | 4.64% | 3.17% | 4.26% | 4.50% | 2.01% | 1.55% | 3.23% | 2.86% | 2.52% | |
other income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 7,400,000 | 7,600,000 | 7,400,000 | 7,300,000 | 6,800,000 | 5,500,000 | 3,900,000 | 3,500,000 | 4,800,000 | 5,100,000 | 5,200,000 | 5,100,000 | 5,800,000 | 6,100,000 | 5,700,000 | 5,300,000 | 4,400,000 | 4,200,000 | 4,800,000 | 4,900,000 | 5,000,000 | 2,200,000 | 2,100,000 | 2,200,000 | 2,800,000 | 3,062,000 | 4,162,000 | 5,007,000 | 1,132,000 | 1,130,000 | 1,145,000 | 1,197,000 | 1,180,000 | 1,169,000 | 1,161,000 | 1,286,000 | 1,398,000 | 1,490,000 | 1,502,000 | 1,546,000 | 1,528,000 | 1,436,000 | 1,777,000 | 1,086,000 | 1,518,000 | 1,739,000 | 1,770,000 | 1,803,000 | -6,532,704 | 2,161,000 | 2,194,000 | 2,186,000 | 2,317,000 | 2,234,000 | 2,463,000 | 2,384,000 | 2,413,000 | 2,414,000 | 4,168,000 | 4,550,000 | 4,061,000 | 4,143,000 | 4,043,000 | |||
interest income | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -200,000 | -100,000 | -100,000 | -100,000 | -100,000 | -200,000 | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -200,000 | -200,000 | -67,000 | -297,000 | -113,000 | -60,000 | -88,000 | -56,000 | -52,000 | -53,000 | -52,000 | -54,000 | -95,000 | -67,000 | -219,000 | |||||||||||||||||||||||||||||||
total other incomes | 7,300,000 | 7,500,000 | 7,400,000 | 7,200,000 | 6,700,000 | 5,500,000 | 3,800,000 | 3,400,000 | 4,600,000 | 4,900,000 | 5,100,000 | 5,000,000 | 5,700,000 | 5,800,000 | 5,600,000 | 5,400,000 | 4,000,000 | 4,200,000 | 4,700,000 | 4,800,000 | 4,900,000 | 2,100,000 | -8,100,000 | 2,100,000 | 3,100,000 | 3,375,000 | ||||||||||||||||||||||||||||||||||||||||
earnings before income taxes | 11,600,000 | 4,400,000 | 13,600,000 | 18,100,000 | 12,600,000 | 7,900,000 | 20,000,000 | 22,200,000 | 15,500,000 | 13,400,000 | 13,800,000 | 13,300,000 | 5,300,000 | -3,000,000 | -121,800,000 | -53,200,000 | -62,400,000 | 14,300,000 | 20,700,000 | 22,100,000 | 14,000,000 | 22,200,000 | 21,200,000 | 19,300,000 | 1,500,000 | |||||||||||||||||||||||||||||||||||||||||
income tax expense | 3,100,000 | 2,400,000 | 3,500,000 | 4,800,000 | 3,300,000 | 3,750,000 | 4,900,000 | 5,900,000 | 4,200,000 | 4,800,000 | 5,700,000 | 5,800,000 | 3,100,000 | 6,000,000 | 5,300,000 | 7,300,000 | 900,000 | 46,000 | 2,856,000 | 1,528,000 | 1,930,000 | 3,760,000 | 3,066,000 | 2,479,000 | 2,763,000 | 3,124,000 | 3,021,000 | 1,847,000 | 1,345,000 | 2,654,000 | 2,692,000 | 1,574,000 | 3,144,000 | 3,612,000 | 2,978,000 | 3,213,000 | 2,953,000 | 2,360,000 | 525,250 | 821,000 | 682,000 | 598,000 | 108,000 | 17,000 | 84,000 | 19,000 | 140,000 | 141,000 | 148,000 | 157,000 | 178,000 | |||||||||||||||
net income | 8,500,000 | 2,000,000 | 10,100,000 | 13,300,000 | 9,300,000 | 5,400,000 | 15,100,000 | 16,300,000 | 11,300,000 | 9,400,000 | 12,200,000 | 9,800,000 | 3,900,000 | 800,000 | -88,300,000 | -39,800,000 | -45,600,000 | 9,500,000 | 15,000,000 | 16,300,000 | 10,900,000 | 16,200,000 | 15,900,000 | 12,000,000 | 600,000 | 10,541,000 | 5,087,000 | 622,000 | 4,240,000 | 2,268,000 | 3,720,000 | 6,065,000 | 4,628,000 | 3,865,000 | 4,738,000 | 4,925,000 | 4,593,000 | 2,852,000 | 3,259,000 | 4,224,000 | 4,270,000 | 2,462,000 | 5,109,000 | 5,277,000 | 4,277,000 | 4,529,000 | 4,351,000 | 3,482,000 | -12,661,249 | 4,528,000 | 4,365,000 | 3,804,000 | 4,124,000 | 4,241,000 | 4,263,000 | 2,091,000 | 4,275,000 | 3,585,000 | -782,000 | 131,000 | 1,867,000 | |||||
yoy | -8.60% | -62.96% | -33.11% | -18.40% | -17.70% | -42.55% | 23.77% | 66.33% | 189.74% | 1075.00% | -113.82% | -124.62% | -108.55% | -91.58% | -688.67% | -344.17% | -518.35% | -7.41% | 2.52% | -9.17% | 2600.00% | 50.84% | 135.90% | -85.85% | 364.77% | 36.75% | -89.74% | -8.38% | -41.32% | -21.49% | 23.15% | 0.76% | 35.52% | 45.38% | 16.60% | 7.56% | 15.84% | -36.21% | -19.95% | -0.16% | -45.64% | 17.42% | 51.55% | -133.78% | 0.02% | -0.32% | -8.46% | -407.01% | 6.77% | 2.39% | 81.92% | -3.53% | 18.30% | -645.14% | 1496.18% | 128.98% | ||||||||||
qoq | 325.00% | -80.20% | -24.06% | 43.01% | 72.22% | -64.24% | -7.36% | 44.25% | 20.21% | -22.95% | 24.49% | 151.28% | 387.50% | -100.91% | 121.86% | -12.72% | -580.00% | -36.67% | -7.98% | 49.54% | 1.89% | 32.50% | -94.31% | 107.21% | 717.85% | -85.33% | 86.95% | -39.03% | -38.66% | 31.05% | 19.74% | -18.43% | -3.80% | 7.23% | 61.04% | -12.49% | -22.85% | -1.08% | 73.44% | -51.81% | -3.18% | 23.38% | -5.56% | 4.09% | 24.96% | -127.50% | -379.62% | 3.73% | 14.75% | -7.76% | -2.76% | -0.52% | 103.87% | -51.09% | 19.25% | -558.44% | -696.95% | -92.98% | ||||||||
net income margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | NaN% | 0.15% | 2.60% | 1.34% | 0.17% | 2.22% | 1.20% | 2.06% | 3.24% | 2.58% | 2.12% | 2.58% | 2.72% | 2.59% | 1.59% | 1.84% | 2.45% | 2.50% | 1.40% | 2.88% | 3.00% | 2.47% | 2.97% | 2.86% | 2.26% | 2.80% | 2.97% | 2.95% | 2.51% | 2.79% | 2.86% | 2.89% | 1.46% | 2.94% | 2.68% | -0.55% | 0.09% | 1.39% | 0% | 0% | |
less: net income attributable to noncontrolling interests | 900,000 | 800,000 | 900,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to sp plus corporation | 7,600,000 | 1,200,000 | 9,200,000 | 12,300,000 | 8,400,000 | 4,800,000 | 14,300,000 | 15,400,000 | 10,700,000 | 8,900,000 | 11,500,000 | 9,000,000 | 2,300,000 | 500,000 | -88,100,000 | -39,100,000 | -46,100,000 | 8,800,000 | 14,200,000 | 15,200,000 | 10,600,000 | 15,300,000 | 15,300,000 | 11,200,000 | 9,757,000 | 4,302,000 | ||||||||||||||||||||||||||||||||||||||||
common stock data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 380,000 | 60,000 | 470,000 | 630,000 | 430,000 | 250,000 | 690,000 | 730,000 | 500,000 | 420,000 | 540,000 | 420,000 | 110,000 | 20,000 | -4,190,000 | -1,860,000 | -2,180,000 | 420,000 | 640,000 | 680,000 | 470,000 | 680,000 | 690,000 | 510,000 | 0.44 | 0.2 | 0.27 | 0.14 | 0.23 | 0.38 | 0.29 | 0.24 | 0.29 | 0.31 | 0.29 | 0.18 | 0.21 | 0.27 | 0.28 | 0.15 | 0.3 | 0.29 | 0.24 | 0.48 | 460 | 360 | -1,266.42 | 460 | 440 | 380 | 257.5 | 420 | 410 | 200 | 800 | 340 | ||||||||||
diluted | 380,000 | 70,000 | 460,000 | 620,000 | 420,000 | 250,000 | 680,000 | 720,000 | 500,000 | 410,000 | 540,000 | 420,000 | 110,000 | 20,000 | -4,190,000 | -1,860,000 | -2,180,000 | 420,000 | 640,000 | 680,000 | 470,000 | 680,000 | 680,000 | 500,000 | 0.43 | 0.19 | 0.26 | 0.14 | 0.23 | 0.37 | 0.28 | 0.23 | 0.29 | 0.3 | 0.28 | 0.18 | 0.21 | 0.27 | 0.27 | 0.15 | 0.29 | 0.29 | 0.23 | 0.47 | 450 | 350 | -1,226.51 | 440 | 430 | 370 | 250 | 400 | 400 | 190 | 780 | 330 | ||||||||||
weighted-average shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 19,803,578,000,000 | 19,670,918,000,000 | 19,649,611,000,000 | 19,631,772,000,000 | 19,701,426,000,000 | 20,809,363,000,000 | 20,744,813,000,000 | 21,195,819,000,000 | 21,226,952,000,000 | 21,166,323,000,000 | 21,184,583,000,000 | 21,177,142,000,000 | 21,113,494,000,000 | 21,056,061,000,000 | 21,047,076,000,000 | 20,972,057,000,000 | 21,154,047,000,000 | 22,080,025,000,000 | 21,945,129,000,000 | 22,382,139,000,000 | 22,509,050,000,000 | 22,394,542,000,000 | 22,370,923,000,000 | 22,308,694,000,000 | 22,203,023,000,000 | 22,238,021,000,000 | 22,328,578 | 22,145,190 | 21,997,394 | 21,870,771 | 15,665,263 | 15,563,914 | 15,703,595 | 15,704,837 | 15,834,622 | 15,790,875 | 15,579,352 | 15,651,586 | 15,531,726 | 15,390,514 | 15,292,412 | 15,277,601 | 15,251,310 | 15,296,282 | 17,244,932 | 17,891,155 | 18,534,770 | 9,360,320 | 9,465,280,000 | 9,603,332,000 | 9,983,643 | 9,948,454,000 | 10,006,370,000 | 10,121,869,000 | 10,191,044,000 | 10,288,457,000 | 10,457,155,000 | 6,040,389,000 | 10,464,888,000 | |||||||
diluted | 19,992,969,000,000 | 19,781,388,000,000 | 19,910,308,000,000 | 19,839,953,000,000 | 19,867,300,000,000 | 21,007,068,000,000 | 20,977,667,000,000 | 21,356,464,000,000 | 21,338,299,000,000 | 21,379,983,000,000 | 21,400,386,000,000 | 21,390,609,000,000 | 21,304,068,000,000 | 21,056,061,000,000 | 21,047,076,000,000 | 20,972,057,000,000 | 21,154,047,000,000 | 22,208,032,000,000 | 22,038,905,000,000 | 22,532,213,000,000 | 22,667,539,000,000 | 22,607,223,000,000 | 22,644,884,000,000 | 22,557,326,000,000 | 22,523,036,000,000 | 22,528,122,000,000 | 22,593,505 | 22,521,832 | 22,426,787 | 22,170,804 | 15,900,659 | 15,820,118 | 16,047,879 | 16,034,330 | 16,164,114 | 16,146,106 | 15,944,662 | 15,993,631 | 15,877,258 | 15,804,599 | 15,683,525 | 15,696,136 | 15,601,643 | 15,628,952 | 17,694,208 | 18,265,653 | 9,579,626 | 9,688,009,000 | 9,859,661,000 | 10,246,260 | 10,217,861,000 | 10,267,312,000 | 10,377,057,000 | 10,496,786,000 | 10,567,468,000 | 10,727,044,000 | 6,289,591,000 | 10,708,537,000 | ||||||||
less: net income attributable to noncontrolling interest | 900,000 | 600,000 | 800,000 | 900,000 | 600,000 | 500,000 | 700,000 | 800,000 | 1,600,000 | 300,000 | -200,000 | -700,000 | 500,000 | 700,000 | 800,000 | 1,100,000 | 300,000 | 900,000 | 600,000 | 800,000 | 600,000 | 784,000 | 785,000 | 569,000 | 85,000 | 72,000 | 118,000 | 89,000 | 85,000 | 86,000 | 87,000 | 89,000 | 85,000 | 7,000 | -21,000 | 38,000 | 42,000 | -64,000 | ||||||||||||||||||||||||||||
lease impairment | 3,500,000 | 100,000 | 2,600,000 | 300,000 | 16,700,000 | 77,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross profit | 11,082,000 | 15,382,000 | 14,817,000 | 14,129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -27.95% | 3.81% | 4.87% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross margin % | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 7.85% | 11.42% | 10.63% | 10.83% | |
total gross profit | 32,700,000 | 46,000,000 | 46,500,000 | 38,300,000 | 32,000,000 | 42,000,000 | -13,400,000 | -30,200,000 | 54,300,000 | 58,700,000 | 61,900,000 | 53,200,000 | 51,100,000 | 39,400,000 | 45,900,000 | 38,400,000 | 46,435,000 | 43,621,000 | 40,697,000 | 24,768,000 | 21,629,000 | 22,157,000 | 24,222,000 | 22,035,000 | 20,168,000 | 22,642,000 | 22,355,000 | 22,748,000 | 19,156,000 | 17,731,000 | 21,247,000 | 20,128,000 | 19,653,000 | 23,476,000 | 23,545,000 | 21,635,000 | 22,288,000 | 21,056,000 | 19,652,000 | -56,730,143 | 19,219,000 | 18,823,000 | 18,764,000 | 18,870,000 | 17,426,000 | 17,547,000 | 15,994,000 | 16,892,000 | 15,423,000 | 16,121,000 | ||||||||||||||||
impairment of goodwill and intangible assets | 131,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 4,000,000 | 1,600,000 | 3,500,000 | 1,400,000 | 2,763,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | 3,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other incomes | -100,000 | 200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of other investments | -300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (benefit) expense | -3,800,000 | -33,500,000 | -13,400,000 | -16,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings from investment in unconsolidated entity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
parking services revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total parking services revenue | 362,200,000 | 366,800,000 | 392,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of parking services | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of parking services | 311,100,000 | 327,400,000 | 346,800,000 | 359,200,000 | 359,180,000 | 336,666,000 | 329,311,000 | 166,178,000 | 167,816,000 | 158,435,000 | 162,903,000 | 157,627,000 | 162,115,000 | 161,329,000 | 158,571,000 | 154,252,000 | 160,090,000 | 159,298,000 | 151,075,000 | 150,465,000 | 155,898,000 | 153,935,000 | 152,190,000 | 151,390,000 | 130,211,000 | 131,059,000 | 134,239,000 | -394,745,912 | 133,438,000 | 128,971,000 | 132,867,000 | 129,091,000 | 130,833,000 | 129,811,000 | 127,082,000 | 128,315,000 | 118,388,000 | 124,781,000 | 124,725,000 | 119,258,000 | 124,525,000 | 116,327,000 | ||||||||||||||||||||||||
gain on sale of a business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in (earnings) losses from investment in unconsolidated entity | -10,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease contracts | 140,900,000 | 138,500,000 | 146,454,000 | 129,004,000 | 123,136,000 | 42,414,000 | 37,544,000 | 37,611,000 | 37,501,000 | 37,193,000 | 35,205,000 | 35,673,000 | 35,713,000 | 34,162,000 | 33,116,000 | 34,478,000 | 35,576,000 | 35,687,000 | 34,700,000 | 38,634,000 | 40,003,000 | 37,694,000 | 36,182,000 | 35,988,000 | 35,198,000 | -115,077,664 | 38,200,000 | 38,677,000 | 38,354,000 | 37,573,000 | 38,659,000 | 39,140,000 | 38,727,000 | 39,386,000 | 37,125,000 | 37,120,000 | 35,127,000 | 31,989,000 | 35,891,000 | 35,674,000 | ||||||||||||||||||||||||||
management contracts | 86,700,000 | 91,200,000 | 88,305,000 | 77,878,000 | 87,395,000 | 44,372,000 | 47,964,000 | 42,169,000 | 43,259,000 | 42,343,000 | 45,954,000 | 45,462,000 | 43,713,000 | 42,081,000 | 40,075,000 | 38,512,000 | 39,266,000 | 37,311,000 | 38,293,000 | 36,858,000 | 36,415,000 | 35,880,000 | 31,150,000 | 28,539,000 | 28,196,000 | -78,892,446 | 27,542,000 | 26,220,000 | 25,237,000 | 24,397,000 | 24,347,000 | 23,315,000 | 21,817,000 | 21,175,000 | 20,089,000 | 21,575,000 | 21,024,000 | 18,491,000 | 19,129,000 | 17,969,000 | ||||||||||||||||||||||||||
reimbursed management contract revenue | 165,100,000 | 167,900,000 | 170,856,000 | 173,405,000 | 159,477,000 | 104,160,000 | 103,937,000 | 100,812,000 | 106,365,000 | 100,126,000 | 101,124,000 | 102,836,000 | 101,500,000 | 100,757,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursed management contract expense | 165,100,000 | 167,900,000 | 170,856,000 | 173,405,000 | 159,477,000 | 104,160,000 | 103,937,000 | 100,812,000 | 106,365,000 | 100,126,000 | 101,124,000 | 102,836,000 | 101,500,000 | 100,757,000 | 106,055,000 | 104,039,000 | 97,480,000 | 97,595,000 | 102,558,000 | 101,919,000 | 99,317,000 | 99,451,000 | 85,167,000 | 87,588,000 | 90,497,000 | -257,505,945 | 86,915,000 | 82,897,000 | 88,040,000 | 85,991,000 | 85,253,000 | 84,903,000 | 82,532,000 | 84,646,000 | 76,597,000 | 82,207,000 | 76,813,000 | |||||||||||||||||||||||||||||
gain on sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses from investment in unconsolidated entity | 100,000 | 500,000 | 353,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 397,600,000 | 405,615,000 | 380,287,000 | 370,008,000 | 190,946,000 | 189,445,000 | 180,592,000 | 187,125,000 | 179,662,000 | 182,283,000 | 183,971,000 | 180,926,000 | 177,000,000 | 179,246,000 | 177,029,000 | 172,322,000 | 170,593,000 | 175,551,000 | 177,411,000 | 175,735,000 | 173,025,000 | 152,499,000 | 152,115,000 | 153,891,000 | -451,476,055 | 152,657,000 | 147,794,000 | 151,631,000 | 147,961,000 | 148,259,000 | 147,358,000 | 143,076,000 | 145,207,000 | 133,811,000 | 140,902,000 | 141,099,000 | 134,640,000 | 139,342,000 | 130,456,000 | |||||||||||||||||||||||||||
yoy | 108.23% | 114.11% | 110.58% | 97.73% | 6.28% | 3.93% | -1.84% | 3.43% | 1.50% | 1.69% | 3.92% | 4.99% | 3.76% | 2.10% | -0.22% | -1.94% | -1.41% | 15.12% | 16.63% | 14.19% | -138.32% | -0.10% | 2.92% | 1.49% | -405.13% | 2.97% | 0.30% | 5.98% | 1.90% | 10.80% | 4.58% | 1.40% | 7.85% | -3.97% | 8.01% | |||||||||||||||||||||||||||||||
qoq | -1.98% | 6.66% | 2.78% | 93.78% | 0.79% | 4.90% | -3.49% | 4.15% | -1.44% | -0.92% | 1.68% | 2.22% | -1.25% | 1.25% | 2.73% | 1.01% | -2.82% | -1.05% | 0.95% | 1.57% | 13.46% | 0.25% | -1.15% | -134.09% | -395.75% | 3.29% | -2.53% | 2.48% | -0.20% | 0.61% | 2.99% | -1.47% | 8.52% | -5.03% | -0.14% | 4.80% | -3.37% | 6.81% | ||||||||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 380,000 | 60,000 | 470,000 | 630,000 | 430,000 | 250,000 | 690,000 | 730,000 | 500,000 | 420,000 | 540,000 | 420,000 | 110,000 | 20,000 | -4,190,000 | -1,860,000 | -2,180,000 | 420,000 | 640,000 | 680,000 | 470,000 | 680,000 | 690,000 | 510,000 | 0.44 | 0.2 | 0.27 | 0.14 | 0.23 | 0.38 | 0.29 | 0.24 | 0.29 | 0.31 | 0.29 | 0.18 | 0.21 | 0.27 | 0.28 | 0.15 | 0.3 | 0.29 | 0.24 | 0.48 | 460 | 360 | -1,266.42 | 460 | 440 | 380 | 257.5 | 420 | 410 | 200 | 800 | 340 | ||||||||||
diluted | 380,000 | 70,000 | 460,000 | 620,000 | 420,000 | 250,000 | 680,000 | 720,000 | 500,000 | 410,000 | 540,000 | 420,000 | 110,000 | 20,000 | -4,190,000 | -1,860,000 | -2,180,000 | 420,000 | 640,000 | 680,000 | 470,000 | 680,000 | 680,000 | 500,000 | 0.43 | 0.19 | 0.26 | 0.14 | 0.23 | 0.37 | 0.28 | 0.23 | 0.29 | 0.3 | 0.28 | 0.18 | 0.21 | 0.27 | 0.27 | 0.15 | 0.29 | 0.29 | 0.23 | 0.47 | 450 | 350 | -1,226.51 | 440 | 430 | 370 | 250 | 400 | 400 | 190 | 780 | 330 | ||||||||||
income before income taxes | 10,156,000 | 7,850,000 | 668,000 | 7,096,000 | 3,796,000 | 5,650,000 | 9,825,000 | 7,694,000 | 6,344,000 | 7,501,000 | 8,049,000 | 7,614,000 | 4,699,000 | 4,604,000 | 6,878,000 | 6,962,000 | 4,036,000 | 8,253,000 | 8,889,000 | 7,255,000 | 7,742,000 | 7,304,000 | 5,842,000 | |||||||||||||||||||||||||||||||||||||||||||
parking services revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of parking services: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross profit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock data: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | 18,122,846 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 19,803,578,000,000 | 19,670,918,000,000 | 19,649,611,000,000 | 19,631,772,000,000 | 19,701,426,000,000 | 20,809,363,000,000 | 20,744,813,000,000 | 21,195,819,000,000 | 21,226,952,000,000 | 21,166,323,000,000 | 21,184,583,000,000 | 21,177,142,000,000 | 21,113,494,000,000 | 21,056,061,000,000 | 21,047,076,000,000 | 20,972,057,000,000 | 21,154,047,000,000 | 22,080,025,000,000 | 21,945,129,000,000 | 22,382,139,000,000 | 22,509,050,000,000 | 22,394,542,000,000 | 22,370,923,000,000 | 22,308,694,000,000 | 22,203,023,000,000 | 22,238,021,000,000 | 22,328,578 | 22,145,190 | 21,997,394 | 21,870,771 | 15,665,263 | 15,563,914 | 15,703,595 | 15,704,837 | 15,834,622 | 15,790,875 | 15,579,352 | 15,651,586 | 15,531,726 | 15,390,514 | 15,292,412 | 15,277,601 | 15,251,310 | 15,296,282 | 17,244,932 | 17,891,155 | 18,534,770 | 9,360,320 | 9,465,280,000 | 9,603,332,000 | 9,983,643 | 9,948,454,000 | 10,006,370,000 | 10,121,869,000 | 10,191,044,000 | 10,288,457,000 | 10,457,155,000 | 6,040,389,000 | 10,464,888,000 | |||||||
diluted | 19,992,969,000,000 | 19,781,388,000,000 | 19,910,308,000,000 | 19,839,953,000,000 | 19,867,300,000,000 | 21,007,068,000,000 | 20,977,667,000,000 | 21,356,464,000,000 | 21,338,299,000,000 | 21,379,983,000,000 | 21,400,386,000,000 | 21,390,609,000,000 | 21,304,068,000,000 | 21,056,061,000,000 | 21,047,076,000,000 | 20,972,057,000,000 | 21,154,047,000,000 | 22,208,032,000,000 | 22,038,905,000,000 | 22,532,213,000,000 | 22,667,539,000,000 | 22,607,223,000,000 | 22,644,884,000,000 | 22,557,326,000,000 | 22,523,036,000,000 | 22,528,122,000,000 | 22,593,505 | 22,521,832 | 22,426,787 | 22,170,804 | 15,900,659 | 15,820,118 | 16,047,879 | 16,034,330 | 16,164,114 | 16,146,106 | 15,944,662 | 15,993,631 | 15,877,258 | 15,804,599 | 15,683,525 | 15,696,136 | 15,601,643 | 15,628,952 | 17,694,208 | 18,265,653 | 9,579,626 | 9,688,009,000 | 9,859,661,000 | 10,246,260 | 10,217,861,000 | 10,267,312,000 | 10,377,057,000 | 10,496,786,000 | 10,567,468,000 | 10,727,044,000 | 6,289,591,000 | 10,708,537,000 | ||||||||
net income attributable to standard parking corporation | 53,000 | 4,155,000 | 2,196,000 | 3,602,000 | 5,976,000 | 4,543,000 | 3,779,000 | 4,651,000 | 4,836,000 | 4,508,000 | 2,845,000 | 3,280,000 | 4,186,000 | 4,228,000 | 2,398,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
common stock data : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 3,000 | 122,000 | 109,000 | 89,000 | 160,000 | -310,624 | 113,000 | 74,000 | 124,000 | 56,000 | 62,000 | 87,000 | 121,000 | 66,500 | 81,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 380,000 | 60,000 | 470,000 | 630,000 | 430,000 | 250,000 | 690,000 | 730,000 | 500,000 | 420,000 | 540,000 | 420,000 | 110,000 | 20,000 | -4,190,000 | -1,860,000 | -2,180,000 | 420,000 | 640,000 | 680,000 | 470,000 | 680,000 | 690,000 | 510,000 | 0.44 | 0.2 | 0.27 | 0.14 | 0.23 | 0.38 | 0.29 | 0.24 | 0.29 | 0.31 | 0.29 | 0.18 | 0.21 | 0.27 | 0.28 | 0.15 | 0.3 | 0.29 | 0.24 | 0.48 | 460 | 360 | -1,266.42 | 460 | 440 | 380 | 257.5 | 420 | 410 | 200 | 800 | 340 | ||||||||||
diluted | 380,000 | 70,000 | 460,000 | 620,000 | 420,000 | 250,000 | 680,000 | 720,000 | 500,000 | 410,000 | 540,000 | 420,000 | 110,000 | 20,000 | -4,190,000 | -1,860,000 | -2,180,000 | 420,000 | 640,000 | 680,000 | 470,000 | 680,000 | 680,000 | 500,000 | 0.43 | 0.19 | 0.26 | 0.14 | 0.23 | 0.37 | 0.28 | 0.23 | 0.29 | 0.3 | 0.28 | 0.18 | 0.21 | 0.27 | 0.27 | 0.15 | 0.29 | 0.29 | 0.23 | 0.47 | 450 | 350 | -1,226.51 | 440 | 430 | 370 | 250 | 400 | 400 | 190 | 780 | 330 | ||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 19,803,578,000,000 | 19,670,918,000,000 | 19,649,611,000,000 | 19,631,772,000,000 | 19,701,426,000,000 | 20,809,363,000,000 | 20,744,813,000,000 | 21,195,819,000,000 | 21,226,952,000,000 | 21,166,323,000,000 | 21,184,583,000,000 | 21,177,142,000,000 | 21,113,494,000,000 | 21,056,061,000,000 | 21,047,076,000,000 | 20,972,057,000,000 | 21,154,047,000,000 | 22,080,025,000,000 | 21,945,129,000,000 | 22,382,139,000,000 | 22,509,050,000,000 | 22,394,542,000,000 | 22,370,923,000,000 | 22,308,694,000,000 | 22,203,023,000,000 | 22,238,021,000,000 | 22,328,578 | 22,145,190 | 21,997,394 | 21,870,771 | 15,665,263 | 15,563,914 | 15,703,595 | 15,704,837 | 15,834,622 | 15,790,875 | 15,579,352 | 15,651,586 | 15,531,726 | 15,390,514 | 15,292,412 | 15,277,601 | 15,251,310 | 15,296,282 | 17,244,932 | 17,891,155 | 18,534,770 | 9,360,320 | 9,465,280,000 | 9,603,332,000 | 9,983,643 | 9,948,454,000 | 10,006,370,000 | 10,121,869,000 | 10,191,044,000 | 10,288,457,000 | 10,457,155,000 | 6,040,389,000 | 10,464,888,000 | |||||||
diluted | 19,992,969,000,000 | 19,781,388,000,000 | 19,910,308,000,000 | 19,839,953,000,000 | 19,867,300,000,000 | 21,007,068,000,000 | 20,977,667,000,000 | 21,356,464,000,000 | 21,338,299,000,000 | 21,379,983,000,000 | 21,400,386,000,000 | 21,390,609,000,000 | 21,304,068,000,000 | 21,056,061,000,000 | 21,047,076,000,000 | 20,972,057,000,000 | 21,154,047,000,000 | 22,208,032,000,000 | 22,038,905,000,000 | 22,532,213,000,000 | 22,667,539,000,000 | 22,607,223,000,000 | 22,644,884,000,000 | 22,557,326,000,000 | 22,523,036,000,000 | 22,528,122,000,000 | 22,593,505 | 22,521,832 | 22,426,787 | 22,170,804 | 15,900,659 | 15,820,118 | 16,047,879 | 16,034,330 | 16,164,114 | 16,146,106 | 15,944,662 | 15,993,631 | 15,877,258 | 15,804,599 | 15,683,525 | 15,696,136 | 15,601,643 | 15,628,952 | 17,694,208 | 18,265,653 | 9,579,626 | 9,688,009,000 | 9,859,661,000 | 10,246,260 | 10,217,861,000 | 10,267,312,000 | 10,377,057,000 | 10,496,786,000 | 10,567,468,000 | 10,727,044,000 | 6,289,591,000 | 10,708,537,000 | ||||||||
reimbursement of management contract expense | 90,497,000 | -257,505,945 | 86,915,000 | 82,897,000 | 88,040,000 | 85,991,000 | 85,253,000 | 84,903,000 | 82,532,000 | 84,646,000 | 76,597,000 | 82,207,000 | 84,948,000 | 84,160,000 | 84,322,000 | 76,813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
valuation allowance related to long-term receivables | 900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interest and income taxes | -15,087,753 | 5,462,000 | 5,121,000 | 4,526,000 | 2,547,750 | 3,504,000 | 4,458,000 | 2,229,000 | 1,694,500 | 3,658,000 | 2,771,000 | 318,250 | 2,096,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
management fee-parent company | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash stock option compensation expense | 6,000 | 2,293,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain from extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before preferred stock dividends and increase in value of common stock subject to put/call rights | 2,648,750 | 4,241,000 | 4,263,000 | 2,091,000 | 1,536,500 | 3,585,000 | 2,486,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends | 1,810,750 | 3,045,000 | 2,891,750 | 4,052,000 | 3,827,000 | 3,688,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in value of common stock subject to put/call rights | 134,500 | 223,000 | 234,250 | 297,000 | 243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
special charges | 507,000 | 203,000 | 248,000 | 97,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (gain) from extinguishment of debt | 27,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest expense | 74,000 | 54,000 | 145,000 | 120,000 | 65,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 3,229,817 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursed management contract expenses | 61,323,750 | 84,160,000 | 84,322,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 1,757,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -6,873,000 | -2,482,000 | -4,604,000 | -4,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair value of common stock subject to put/call rights | 397,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 | 2018-06-30 | 2017-09-30 | 2016-12-31 | 2013-03-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 17,800,000 | 19,100,000 | 38,500,000 | 24,600,000 | 29,800,000 | 12,400,000 | 18,400,000 | 14,600,000 | 23,400,000 | 15,700,000 | 17,900,000 | 15,800,000 | 18,000,000 | 15,600,000 | 18,100,000 | 21,900,000 | 24,100,000 | 29,600,000 | 22,300,000 | 23,700,000 | 32,500,000 | 23,400,000 | 22,200,000 | 26,796,000 | 9,055,000 | 9,047,000 | 13,220,000 | 7,619,000 | 11,785,000 | 8,283,000 | 7,305,000 | 7,404,000 | 8,282,000 | 8,758,000 | 8,256,000 | 8,641,000 | 10,521,000 | 9,788,000 | 11,351,000 | 11,595,000 | 11,055,000 | 6,820,000 | 7,394,000 | 6,848,000 | 8,058 | 8,656,000 | 6,825,000 | 6,798,000 | 10,777,000 | 13,550,000 | 8,718,000 | 7,897,000 | 10,360,000 | 7,478,000 | 8,257,000 | 8,470,000 | 7,510,000 | 6,426,000 | 7,152,000 | 6,153,000 | ||
accounts receivable | 179,600,000 | 180,500,000 | 184,400,000 | 179,000,000 | 159,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 13,000,000 | 12,600,000 | 13,100,000 | 13,200,000 | 17,200,000 | 16,700,000 | 14,400,000 | 21,900,000 | 13,300,000 | 32,200,000 | 36,900,000 | 34,200,000 | 31,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 210,400,000 | 212,200,000 | 236,000,000 | 216,800,000 | 206,000,000 | 196,800,000 | 186,000,000 | 189,600,000 | 172,700,000 | 187,500,000 | 176,100,000 | 162,200,000 | 151,600,000 | 133,900,000 | 134,500,000 | 195,100,000 | 211,100,000 | 195,300,000 | 198,500,000 | 194,300,000 | 175,700,000 | 158,500,000 | 156,600,000 | 177,701,000 | 71,891,000 | 70,526,000 | 64,780,000 | 66,943,000 | 64,806,000 | 64,724,000 | 64,098,000 | 67,219,000 | 69,232,000 | 64,758,000 | 61,604,000 | 58,770,000 | 59,656,000 | 60,528,000 | 66,587,000 | 65,370,000 | 64,490,000 | 60,829,000 | 56,982,000 | 60,844,000 | 58,572 | 51,556,000 | 48,404,000 | 55,652,000 | 55,662,000 | 59,300,000 | 46,437,000 | 46,312,000 | 47,298,000 | 41,625,000 | 41,829,000 | 40,829,000 | 41,768,000 | 42,985,000 | 38,038,000 | 40,445,000 | ||
property and equipment | 72,300,000 | 68,300,000 | 66,000,000 | 65,200,000 | 63,300,000 | 60,200,000 | 54,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets | 172,700,000 | 179,400,000 | 173,700,000 | 170,700,000 | 160,500,000 | 166,900,000 | 175,400,000 | 182,200,000 | 191,100,000 | 201,200,000 | 191,900,000 | 208,600,000 | 219,900,000 | 232,400,000 | 261,800,000 | 324,600,000 | 431,700,000 | 444,500,000 | 454,200,000 | 481,000,000 | ||||||||||||||||||||||||||||||||||||||||||
goodwill | 544,400,000 | 544,600,000 | 544,200,000 | 543,600,000 | 543,300,000 | 543,200,000 | 526,300,000 | 526,600,000 | 526,700,000 | 526,600,000 | 526,600,000 | 526,700,000 | 526,700,000 | 526,400,000 | 585,800,000 | 585,700,000 | 586,000,000 | 585,700,000 | 585,800,000 | 585,700,000 | 431,500,000 | 431,700,000 | 431,400,000 | 434,343,000 | 132,483,000 | 132,530,000 | 132,417,000 | 131,981,000 | 132,372,000 | 132,339,000 | 132,196,000 | 128,320,000 | 128,190,000 | 129,464,000 | 126,853,000 | 126,535,000 | 123,673,000 | 123,316,000 | 124,361,000 | 124,530,000 | 124,433,000 | 119,911,000 | 119,579,000 | 119,197,000 | 119,078 | 119,185,000 | 119,136,000 | 118,845,000 | 118,781,000 | 118,716,000 | 118,367,000 | 118,374,000 | 118,342,000 | 118,052,000 | 117,747,000 | 117,390,000 | 116,806,000 | 116,586,000 | 116,290,000 | 115,944,000 | ||
other intangible assets | 56,700,000 | 59,700,000 | 62,300,000 | 63,500,000 | 66,100,000 | 68,900,000 | 49,200,000 | 51,300,000 | 51,600,000 | 54,400,000 | 56,600,000 | 58,800,000 | 61,000,000 | 65,300,000 | 140,700,000 | 148,300,000 | 152,200,000 | 154,600,000 | 158,400,000 | 162,200,000 | 51,500,000 | 55,400,000 | 61,300,000 | |||||||||||||||||||||||||||||||||||||||
deferred income taxes | 41,900,000 | 42,800,000 | 42,500,000 | 8,290 | 1,961,000 | 1,961,000 | 1,961,000 | 1,961,000 | 5,571,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent assets | 44,000,000 | 44,900,000 | 43,600,000 | 43,600,000 | 42,400,000 | 41,000,000 | 42,600,000 | 41,800,000 | 45,600,000 | 47,000,000 | 46,200,000 | 46,400,000 | 44,200,000 | 33.8 | ||||||||||||||||||||||||||||||||||||||||||||||||
total noncurrent assets | 932,000,000 | 939,700,000 | 932,300,000 | 929,500,000 | 919,500,000 | 924,600,000 | 893,900,000 | 903,800,000 | 916,400,000 | 928,700,000 | 922,100,000 | 949,200,000 | 965,700,000 | 995,700,000 | 1,120,900,000 | 1,200,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total assets | 1,142,400,000 | 1,151,900,000 | 1,168,300,000 | 1,146,300,000 | 1,125,500,000 | 1,121,400,000 | 1,079,900,000 | 1,093,400,000 | 1,089,100,000 | 1,116,200,000 | 1,098,200,000 | 1,111,400,000 | 1,117,300,000 | 1,129,600,000 | 1,255,400,000 | 1,395,100,000 | 1,479,600,000 | 1,475,800,000 | 1,491,800,000 | 1,515,200,000 | 761,000,000 | 765,900,000 | 778,600,000 | 879,939,000 | 263,646,000 | 262,562,000 | 257,073,000 | 258,013,000 | 256,273,000 | 256,524,000 | 255,632,000 | 253,403,000 | 253,280,000 | 246,012,000 | 240,505,000 | 236,084,000 | 230,930,000 | 231,225,000 | 233,002,000 | 229,212,000 | 227,848,000 | 214,989,000 | 208,534,000 | 212,471,000 | 212,528 | 195,900,000 | 194,149,000 | 200,429,000 | 201,353,000 | 205,503,000 | 192,108,000 | 193,294,000 | 195,102,000 | 189,097,000 | 188,517,000 | 189,585,000 | 191,348,000 | 189,404,000 | 185,869,000 | 190,950,000 | ||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 145,200,000 | 136,600,000 | 142,700,000 | 136,600,000 | 140,400,000 | 133,400,000 | 128,700,000 | 128,200,000 | 118,500,000 | 118,500,000 | 109,900,000 | 108,000,000 | 99,100,000 | 101,200,000 | 99,100,000 | 121,500,000 | 115,300,000 | 102,500,000 | 107,400,000 | 103,300,000 | 94,900,000 | 95,900,000 | 109,900,000 | 118,520,000 | 54,583,000 | 48,690,000 | 44,747,000 | 41,750,000 | 48,534,000 | 51,528,000 | 43,984,000 | 48,356,000 | 47,548,000 | 50,849,000 | 48,502,000 | 45,523,000 | 46,566,000 | 45,486,000 | 43,541,000 | 46,587,000 | 44,215,000 | 38,209,000 | 36,309,000 | 35,953,000 | 33,167 | 33,137,000 | 29,895,000 | 30,715,000 | 31,174,000 | 29,170,000 | 25,334,000 | 30,595,000 | 26,107,000 | 24,482,000 | 26,466,000 | 24,971,000 | 23,556,000 | 23,302,000 | 24,118,000 | 24,403,000 | ||
accrued and other current liabilities | 107,900,000 | 128,100,000 | 128,900,000 | 117,700,000 | 108,700,000 | 137,600,000 | 116,600,000 | 111,400,000 | 111,900,000 | 123,300,000 | 100,000,000 | 107,500,000 | 98,000,000 | 88,200,000 | 97,200,000 | 117,200,000 | 97,651,000 | 35,273,000 | 30,244,000 | 34,426,000 | 33,883,000 | 32,202,000 | 40,173,000 | 32,903,000 | 29,803,000 | 29,636,000 | 26,010,000 | 29,223,000 | 30,207,000 | 31,612,000 | 31,234,000 | 33,891,000 | 29,157,000 | 29,139,000 | 26,558,000 | 25,568,000 | 26,312,000 | 25,132,000 | 22,691,000 | 22,641,000 | 18,768,000 | 21,075,000 | 20,428,000 | 21,161,000 | 25,646,000 | |||||||||||||||||
short-term lease liabilities | 54,300,000 | 56,200,000 | 56,400,000 | 57,300,000 | 57,100,000 | 60,200,000 | 61,400,000 | 61,500,000 | 63,400,000 | 65,400,000 | 73,900,000 | 76,400,000 | 80,400,000 | 82,600,000 | 97,800,000 | 108,500,000 | 115,200,000 | 117,100,000 | 117,600,000 | 123,000,000 | ||||||||||||||||||||||||||||||||||||||||||
current portion of long-term borrowings | 18,500,000 | 16,500,000 | 14,700,000 | 13,500,000 | 12,300,000 | 12,400,000 | 11,800,000 | 12,100,000 | 25,400,000 | 25,600,000 | 25,800,000 | 723,000 | 707,000 | 706,000 | 695,000 | 684,000 | 664,000 | 654,000 | 654,000 | 722,000 | 789,000 | 925,000 | 1,215,000 | 2,466,000 | 2,899,000 | 3,121,000 | 3,164,000 | 3,375,000 | 3,406,000 | 3,458,000 | 2,931,000 | 2,982,000 | 2,498,000 | 28,311,000 | 22,492,000 | 760,000 | ||||||||||||||||||||||||||
total current liabilities | 325,900,000 | 337,400,000 | 342,700,000 | 325,100,000 | 318,500,000 | 343,600,000 | 318,500,000 | 313,200,000 | 319,200,000 | 332,800,000 | 309,600,000 | 317,800,000 | 303,600,000 | 295,200,000 | 310,300,000 | 366,000,000 | 369,800,000 | 344,100,000 | 344,000,000 | 339,400,000 | 218,400,000 | 210,500,000 | 228,900,000 | 250,604,000 | 90,579,000 | 79,641,000 | 86,805,000 | 76,882,000 | 83,112,000 | 84,414,000 | 84,639,000 | 89,193,000 | 81,105,000 | 81,306,000 | 82,320,000 | 75,881,000 | 73,365,000 | 75,634,000 | 74,963,000 | 79,618,000 | 77,004,000 | 74,231,000 | 67,832,000 | 67,558,000 | 65,020 | 62,594,000 | 58,584,000 | 60,191,000 | 65,090,000 | 57,677,000 | 51,431,000 | 56,694,000 | 55,413,000 | 46,181,000 | 50,523,000 | 50,072,000 | 46,482,000 | 72,774,000 | 72,256,000 | 49,588,000 | ||
long-term borrowings, excluding current portion | 331,900,000 | 335,600,000 | 345,100,000 | 352,200,000 | 364,500,000 | 331,800,000 | 293,400,000 | 297,200,000 | 286,200,000 | 298,400,000 | 320,700,000 | 322,100,000 | 344,800,000 | 337.1 | 348,100,000 | 350,200,000 | 362,900,000 | 70,945,000 | 87,835,000 | 93,445,000 | 85,676,000 | 91,854,000 | 96,848,000 | 110,518,000 | 111,435,000 | 119,879,000 | 125,796,000 | 130,971,000 | 85,448,000 | 91,174,000 | 78,805,000 | 76,992,000 | 79,875,000 | 74,356,000 | 82,075,000 | 90,606,000 | 99,733,000 | 101,724,000 | 101,989,000 | 113,598,000 | 115,547,000 | 162,088,000 | 130,872,000 | 130,477,000 | ||||||||||||||||||
long-term lease liabilities | 150,300,000 | 158,000,000 | 154,900,000 | 156,300,000 | 150,500,000 | 158,500,000 | 165,600,000 | 176,800,000 | 187,800,000 | 200,300,000 | 193,900,000 | 210,600,000 | 224,100,000 | 242,200,000 | 266,300,000 | 305,700,000 | 327,700,000 | 338,400,000 | 348,400,000 | 369,700,000 | ||||||||||||||||||||||||||||||||||||||||||
other noncurrent liabilities | 73,700,000 | 70,200,000 | 73,500,000 | 71,300,000 | 66,700,000 | 61,800,000 | 60,800,000 | 58,500,000 | 60,700,000 | 62,600,000 | 62,700,000 | 63,100,000 | 58,600,000 | 66,700,000 | 62,900,000 | 53,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total noncurrent liabilities | 555,900,000 | 563,800,000 | 573,500,000 | 579,800,000 | 581,700,000 | 552,100,000 | 519,800,000 | 532,500,000 | 534,700,000 | 561,300,000 | 577,300,000 | 595,800,000 | 627,500,000 | 657,000,000 | 679,400,000 | 722,500,000 | 735,900,000 | 753,400,000 | 765,900,000 | 798,800,000 | 197,400,000 | 249,900,000 | 281,300,000 | |||||||||||||||||||||||||||||||||||||||
total liabilities | 881,800,000 | 901,200,000 | 916,200,000 | 904,900,000 | 900,200,000 | 895,700,000 | 838,300,000 | 845,700,000 | 853,900,000 | 894,100,000 | 886,900,000 | 913,600,000 | 931,100,000 | 952,200,000 | 989,700,000 | 1,088,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01 per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, par value 0.001 per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | -130,400,000 | -130,500,000 | -130,500,000 | -130,500,000 | -130,500,000 | -120,000,000 | -98,200,000 | -76,200,000 | -70,600,000 | -70,600,000 | -70,600,000 | -70,600,000 | -70,600,000 | -70,600,000 | -70,600,000 | -70,600,000 | -55,300,000 | -39,800,000 | -21,100,000 | -9,800,000 | -7,500,000 | -7,500,000 | -7,500,000 | -866,000 | -431,000 | -252,000 | ||||||||||||||||||||||||||||||||||||
additional paid-in capital | 280,100,000 | 277,900,000 | 281,100,000 | 278,500,000 | 275,300,000 | 274,200,000 | 274,100,000 | 271,900,000 | 269,300,000 | 267,500,000 | 265,900,000 | 264,400,000 | 262,300,000 | 258,700,000 | 258,900,000 | 259,700,000 | 262,600,000 | 260,800,000 | 259,500,000 | 258,000,000 | 256,800,000 | 254,700,000 | 251,200,000 | 237,417,000 | 93,820,000 | 93,358,000 | 92,662,000 | 95,141,000 | 98,967,000 | 98,112,000 | 97,291,000 | 96,167,000 | 95,065,000 | 92,512,000 | 91,793,000 | 90,565,000 | 89,625,000 | 89,276,000 | 118,054,000 | 139,144,000 | 145,514,000 | 157,432,000 | 161,059,000 | 166,127,000 | 169,633 | 182,523,000 | 185,269,000 | 184,981,000 | 187,616,000 | 189,075,000 | 189,741,000 | 193,565,000 | 193,565,000 | 193,365,000 | 193,502,000 | 15,222,000 | 15,222,000 | 15,222,000 | 15,222,000 | 15,222,000 | ||
accumulated other comprehensive loss | -1,500,000 | -1,300,000 | -2,000,000 | -1,100,000 | -1,600,000 | -1,800,000 | -3,000,000 | -2,400,000 | -2,300,000 | -2,800,000 | -3,200,000 | -3,500,000 | -4,000,000 | -5,200,000 | -5,600,000 | -5,700,000 | -2,700,000 | -3,300,000 | -3,100,000 | -2,200,000 | -1,800,000 | -1,200,000 | -1,400,000 | |||||||||||||||||||||||||||||||||||||||
retained earnings | 112,300,000 | 104,700,000 | 103,500,000 | 94,300,000 | 82,000,000 | 73,600,000 | 68,800,000 | 54,500,000 | 39,100,000 | 28,400,000 | 19,500,000 | 8,000,000 | 84,300,000 | 123,400,000 | 169,500,000 | 160,600,000 | 146,500,000 | 131,300,000 | 97,600,000 | 59,100,000 | 25,900,000 | |||||||||||||||||||||||||||||||||||||||||
total sp plus corporation stockholders’ equity | 260,500,000 | 252,100,000 | 241,200,000 | 225,200,000 | 241,700,000 | 247,800,000 | 235,500,000 | 211,600,000 | 198,300,000 | 186,700,000 | 179,100,000 | 267,000,000 | 306,800,000 | 378,300,000 | 381,800,000 | 377,300,000 | 345,100,000 | 305,100,000 | ||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 100,000 | -100,000 | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 260,600,000 | 252,100,000 | 241,400,000 | 225,300,000 | 241,600,000 | 247,700,000 | 235,200,000 | 211,300,000 | 197,800,000 | 186,200,000 | 177,400,000 | 265,700,000 | 306,600,000 | 378,300,000 | 381,900,000 | 377,000,000 | 345,200,000 | 305,500,000 | 4,769,000 | 18,956,000 | 37,183,000 | 36,451,000 | 41,164,000 | 41,251,000 | ||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 1,142,400,000 | 1,168,300,000 | 1,146,300,000 | 1,125,500,000 | 1,079,900,000 | 1,093,400,000 | 1,089,100,000 | 1,098,200,000 | 1,111,400,000 | 1,117,300,000 | 1,129,600,000 | 1,255,400,000 | 1,395,100,000 | 1,475,800,000 | 1,491,800,000 | 1,515,200,000 | 761,000,000 | 765,900,000 | 879,939,000 | 263,646,000 | 262,562,000 | 257,073,000 | 258,013,000 | 256,273,000 | 256,524,000 | 255,632,000 | 253,403,000 | 253,280,000 | 246,012,000 | 240,505,000 | 236,084,000 | 230,930,000 | 233,002,000 | 229,212,000 | 227,848,000 | 214,989,000 | 208,534,000 | |||||||||||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sp plus corporation stockholders' equity | 250,800,000 | 226,000,000 | 222,500,000 | 374,100,000 | 268,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 250,700,000 | 225,700,000 | 222,100,000 | 373,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 1,151,900,000 | 1,121,400,000 | 1,116,200,000 | 1,479,600,000 | 778,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 42,900,000 | 43,900,000 | 44,400,000 | 45,700,000 | 47,500,000 | 49,300,000 | 50,600,000 | 51,800,000 | 58,600,000 | 62,200,000 | 75,700,000 | 43,000,000 | 52,200,000 | 10,600,000 | 13,100,000 | 13,700,000 | 14,200,000 | 15,900,000 | 19,300,000 | 17,900,000 | 14,824,000 | 2,745,000 | 2,745,000 | 2,745,000 | 2,314,000 | 2,314,000 | 2,314,000 | 2,314,000 | 3,457,000 | 3,457,000 | 3,457,000 | 3,457,000 | 3,253,000 | 3,253,000 | 3,253,000 | 6,247,000 | 6,247,000 | 6,247,000 | 8,290,000 | 8,290,000 | 8,290,000 | |||||||||||||||||||||
noncontrolling interest | 100,000 | -300,000 | -100,000 | -100,000 | -300,000 | -400,000 | -300,000 | -500,000 | -500,000 | -1,700,000 | -1,300,000 | -200,000 | -200,000 | 100,000 | -300,000 | 100,000 | 400,000 | 200,000 | 652,000 | -85,000 | -70,000 | -78,000 | -73,000 | -75,000 | -70,000 | -65,000 | -72,000 | -72,000 | -63,000 | -61,000 | -47,000 | |||||||||||||||||||||||||||||||
accounts and notes receivable | 167,700,000 | 153,200,000 | 153,100,000 | 136,000,000 | 139,600,000 | 121,300,000 | 112,200,000 | 102,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements, equipment and construction in progress | 54,400,000 | 52,100,000 | 48,900,000 | 49,000,000 | 50,100,000 | 51,700,000 | 53,800,000 | 48,500,000 | 50,700,000 | 47,900,000 | 43,200,000 | 42,300,000 | 40,200,000 | 26,000,000 | 26,500,000 | 16,417,000 | 16,297,000 | 16,732,000 | 16,630,000 | 16,703,000 | 16,480,000 | 16,839,000 | 16,910,000 | 17,191,000 | 17,015,000 | 17,175,000 | 17,388,000 | 17,825,000 | 17,408,000 | 15,987,000 | 16,151,000 | 16,028,000 | ||||||||||||||||||||||||||||||
current portion of long-term obligations under senior credit facility and other long-term borrowings | 25,900,000 | 26,100,000 | 23,200,000 | 16,200,000 | 18,800,000 | 17,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -1,000,000 | -42,632,000 | -46,234,000 | -52,210,000 | -56,753,000 | -60,532,000 | -65,183,000 | -70,019,000 | -74,527,000 | -77,372,000 | -80,652,000 | -84,838,000 | -89,066,000 | -124,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
how we addressed the matter in our audit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and accounts receivable | 103,600,000 | 100,300,000 | 158,800,000 | 162,300,000 | 150,000,000 | 162,100,000 | 156,200,000 | 130,900,000 | 124,900,000 | 120,700,000 | 116,897,000 | 57,071,000 | 55,964,000 | 46,396,000 | 54,318,000 | 47,681,000 | 50,448,000 | 52,167,000 | 53,146,000 | 54,600,000 | 48,529,000 | 44,490,000 | 44,930,000 | 43,459,000 | 45,130,000 | 45,944,000 | 44,340,000 | 44,653,000 | 42,710,000 | 38,603,000 | 43,378,000 | 40,003 | 38,332,000 | 37,097,000 | 43,964,000 | 40,707,000 | 37,214,000 | 34,754,000 | 35,641,000 | 34,608,000 | 31,221,000 | 31,138,000 | 30,923,000 | 32,763,000 | 35,098,000 | 29,761,000 | ||||||||||||||||
equity investments in unconsolidated entities | 10,100,000 | 10,100,000 | 10,200,000 | 10,200,000 | 10,400,000 | 10,300,000 | 9,900,000 | 9,600,000 | 18,700,000 | 18,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -3,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | 14,700,000 | 16,100,000 | 14,400,000 | 24,700,000 | 15,700,000 | 14,100,000 | 14,400,000 | 12,300,000 | 10,200,000 | 13,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 32,000,000 | 31,000,000 | 28,300,000 | 21,600,000 | 20,300,000 | 19,900,000 | 19,000,000 | 18,600,000 | 17,700,000 | 16,300,000 | 22,839,000 | 3,071,000 | 3,362,000 | 2,979,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
advances and deposits | 4,000,000 | 4,200,000 | 4,300,000 | 4,000,000 | 4,000,000 | 4,200,000 | 4,300,000 | 8,544,000 | 4,564,000 | 4,404,000 | 5,261,000 | 5,205,000 | 5,062,000 | 4,935,000 | 5,172,000 | 6,395,000 | 4,796,000 | 4,468,000 | 4,904,000 | 4,044,000 | 3,799,000 | 3,952,000 | 2,116,000 | 1,873,000 | 1,746,000 | 3,599,000 | 1,982,000 | 1,268,000 | 1,493 | 1,385,000 | 1,153,000 | 1,400,000 | 1,330,000 | 1,507,000 | 1,705,000 | 1,697,000 | 1,816,000 | 1,803,000 | 1,950,000 | 2,090,000 | 1,219,000 | 1,325,000 | 2,236,000 | 4,406,000 | ||||||||||||||||||
favorable acquired lease contracts | 19,500,000 | 24,400,000 | 30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of contracts | 4,300,000 | 4,500,000 | 4,400,000 | 4,700,000 | 8,700,000 | 9,500,000 | 11,400,000 | 12,874,000 | 13,304,000 | 13,914,000 | 14,286,000 | 14,332,000 | 14,763,000 | 15,333,000 | 15,628,000 | 13,115,000 | 13,374,000 | 10,832,000 | 12,879,000 | 13,254,000 | 10,674,000 | 11,077,000 | 10,307,000 | 10,404,000 | 10,673,000 | |||||||||||||||||||||||||||||||||||||
total other assets | 788,900,000 | 792,800,000 | 796,800,000 | 799,700,000 | 559,300,000 | 580,900,000 | 591,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued rent | 18,100,000 | 18,200,000 | 18,900,000 | 15,700,000 | 23,600,000 | 23,600,000 | 21,700,000 | 5,074,000 | 4,044,000 | 3,905,000 | 5,168 | 6,178,000 | 4,871,000 | 3,748,000 | 4,208,000 | |||||||||||||||||||||||||||||||||||||||||||||||
compensation and payroll withholdings | 28,700,000 | 24,200,000 | 23,000,000 | 21,300,000 | 22,900,000 | 21,500,000 | 25,700,000 | 11,132,000 | 10,774,000 | 5,710,000 | 9,132 | 8,041,000 | 8,595,000 | 6,989,000 | 5,278,000 | |||||||||||||||||||||||||||||||||||||||||||||||
property, payroll and other taxes | 6,800,000 | 8,700,000 | 6,500,000 | 8,500,000 | 8,300,000 | 9,100,000 | 7,600,000 | 3,228,000 | 3,025,000 | 3,038,000 | 1,956 | 1,933,000 | 1,760,000 | 2,289,000 | 1,581,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accrued insurance | 19,200,000 | 19,000,000 | 19,800,000 | 19,800,000 | 18,000,000 | 19,300,000 | 18,100,000 | 7,784,000 | 7,012,000 | 7,185,000 | 3,390 | 3,973,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 48,600,000 | 40,000,000 | 36,800,000 | 34,500,000 | 30,000,000 | 20,700,000 | 25,500,000 | 14,086,000 | 15,127,000 | 13,318,000 | 9,441 | 10,028,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
obligations under senior credit facility | 335,500,000 | 298,951,000 | 80,000,000 | 95,200,000 | 109,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term borrowings | 15,600,000 | 15,100,000 | 14,500,000 | 12,400,000 | 1,100,000 | 200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unfavorable acquired lease contracts | 27,900,000 | 33,500,000 | 40,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 57,100,000 | 59,300,000 | 59,200,000 | 58,400,000 | 63,800,000 | 63,400,000 | 66,400,000 | 61,138,000 | 30,462,000 | 28,971,000 | 26,386,000 | 27,567,000 | 30,025,000 | 28,354,000 | 27,324,000 | 26,532,000 | 27,555,000 | 26,379,000 | 22,808,000 | 22,502,000 | 21,597,000 | 20,926,000 | 23,986,000 | 24,467,000 | 22,847,000 | 20,789,000 | 22,459,000 | 23,246,000 | 23,356 | 24,158,000 | 23,920,000 | 22,394,000 | 21,944,000 | 23,115,000 | 21,649,000 | 19,986,000 | 18,111,000 | 18,784,000 | 15,505,000 | 19,776,000 | 18,851,000 | 21,213,000 | 18,368,000 | 12,961,000 | ||||||||||||||||||
current portion of long-term obligations under credit facility and other long-term borrowings | 14,400,000 | 14,000,000 | 13,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
obligations under credit facility | 340,600,000 | 343,800,000 | 358,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of obligations under restated credit facility and other long-term borrowings | 20,700,000 | 20,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
obligations under restated credit facility | 104,600,000 | 153,000,000 | 174,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements, equipment, land and construction in progress | 30,900,000 | 40,596,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term obligations under restated credit facility and other long-term borrowings | 20,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 268,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and supplies | 19,184,000 | 3,020,000 | 2,770,000 | 2,419,000 | 2,692,000 | 3,026,000 | 3,679,000 | 2,312,000 | 3,212,000 | 2,893,000 | 4,014,000 | 5,401,000 | 1,946,000 | 2,423,000 | 2,357,000 | 3,045,000 | 3,188,000 | 2,535,000 | 3,009,000 | 2,695,000 | 2,328,000 | 2,221 | 2,607,000 | 2,521,000 | 2,929,000 | 2,217,000 | 2,965,000 | 2,965,000 | 2,774,000 | 2,330,000 | 2,926,000 | 2,434,000 | 1,436,000 | 1,495,000 | 1,461,000 | 1,125,000 | 1,621,000 | |||||||||||||||||||||||||
other assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term receivables | 15,749,000 | 15,094,000 | 14,956,000 | 14,177,000 | 13,842,000 | 12,959,000 | 13,339,000 | 12,789,000 | 12,982,000 | 12,051,000 | 11,699,000 | 10,325,000 | 9,480,000 | 8,220,000 | 7,762,000 | 6,224,000 | 5,747,000 | 5,807,000 | 4,633,000 | 4,773,000 | 5,399,000 | 5,131 | 5,012,000 | 5,280,000 | 5,105,000 | 4,953,000 | 5,953,000 | 6,400,000 | 6,901,000 | 7,317,000 | 7,145,000 | 6,649,000 | 5,431,000 | 7,288,000 | ||||||||||||||||||||||||||||
intangible assets | 167,293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of unfavorable lease contracts | 12,753,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt obligations | 21,680,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term borrowings, excluding current portion: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term debt obligations | 1,955,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unfavorable lease contracts | 41,560,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 22,000 | 15,000 | 15,000 | 15,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 17,000 | 18,000 | 18,000 | 9,000 | 9,000 | 10,000 | 10 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||
accumulated other comprehensive income | -318,000 | -362,000 | 82,000 | 166,000 | 103,000 | -37,000 | -80,000 | 297,000 | 313,000 | 357,000 | 28,000 | -149,000 | 418,000 | 455,000 | 522,000 | 373,000 | 232,000 | 55,000 | 139 | 174,000 | 229,000 | 56,000 | 419,000 | 452,000 | 11,000 | 313,000 | 116,000 | |||||||||||||||||||||||||||||||||||
total standard parking corporation stockholders’ equity | 197,617,000 | 57,242,000 | 52,705,000 | 49,727,000 | 47,695,000 | 46,424,000 | 41,541,000 | 30,963,000 | 24,982,000 | 18,297,000 | 10,285,000 | 4,830,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total equity | 198,269,000 | 57,186,000 | 52,619,000 | 49,642,000 | 47,625,000 | 46,346,000 | 41,468,000 | 36,803,000 | 30,893,000 | 24,917,000 | 18,225,000 | 14,677,000 | 10,222,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
intangible and other assets | 9,893,000 | 9,935,000 | 9,420,000 | 9,080,000 | 9,608,000 | 9,374,000 | 8,910,000 | 8,462,000 | 8,446,000 | 7,776,000 | 6,765,000 | 6,613,000 | 7,083,000 | 7,182,000 | 7,420,000 | 5,137,000 | 4,671,000 | 3,992,000 | 3,828,000 | 3,189,000 | 3,105 | 3,211,000 | 3,375,000 | 3,623,000 | 3,725,000 | 3,848,000 | 5,621,000 | 5,870,000 | 7,886,000 | 8,188,000 | 6,262,000 | 6,462,000 | 10,245,000 | |||||||||||||||||||||||||||||
standard parking corporation’s stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value .01 per share; 5,000,000 shares authorized and no shares issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of capital lease and other obligations | 754,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease and other obligations | 1,259,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of obligations under senior credit facility and other | 136,000 | 128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of capital lease obligations | 537,000 | 534,000 | 2,561 | 2,786,000 | 2,739,000 | 2,150,000 | 2,493,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations | 988,000 | 1,522,000 | 4,288 | 3,460,000 | 4,120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 1,041,000 | 1,177,000 | 1,561 | 1,947,000 | 2,601,000 | 3,385,000 | 3,723,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total standard parking corporation stockholder’s equity | 36,878,000 | 14,749,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ (deficit) equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity (deficit) : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total standard parking corporation stockholders’ (deficit) equity | -176,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ (deficit) equity | -223,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ (deficit) equity | 231,225,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term borrowings | 110,195,000 | 1,419,000 | 1,555,000 | 2,131,000 | 2,366,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leaseholds, cost of contracts and equipment | 20,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leaseholds and equipment | 16,853,000 | 16,319,000 | 15,691,000 | 16,814,000 | 16,448,000 | 16,652,000 | 15,576,000 | 16,285,000 | 14,851,000 | 14,472,000 | 16,079,000 | 17,102,000 | 18,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and common stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total common stockholders’ equity | 41,792,000 | 41,253 | 31,771,000 | 27,046,000 | 25,218,000 | 24,412,000 | 20,321,000 | 17,303,000 | 14,624,000 | 15,339,000 | 10,533,000 | 6,941,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and common stockholders’ equity | 212,471,000 | 212,528 | 195,900,000 | 194,149,000 | 200,429,000 | 201,353,000 | 205,503,000 | 192,108,000 | 193,294,000 | 195,102,000 | 189,097,000 | 188,517,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
leaseholds and equipment: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment | 25,097 | 24,835,000 | 23,735,000 | 20,804,000 | 23,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements | 13,588 | 17,782,000 | 17,687,000 | 17,750,000 | 19,324,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leaseholds | 34,410 | 36,513,000 | 34,815,000 | 34,835,000 | 35,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
construction in progress | 2,663 | 2,514,000 | 2,385,000 | 560,000 | 572,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less accumulated depreciation and amortization | 57,990,000 | 58,943,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of obligations under credit agreements and other | 205 | 977,000 | 773,000 | 690,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
obligations under credit agreements | 77,050 | 82,938,000 | 99,517,000 | 152,586,000 | 156,266,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible redeemable preferred stock, series d 18%, par value 100 per share, none issued and outstanding as of december 31, 2006 and 10 shares issued and outstanding as of december 31, 2005 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible redeemable preferred stock, series d 18%, par value 100 per share, none issued and outstanding as of september 30, 2006 and 10 shares issued and outstanding as of december 31, 2005 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible redeemable preferred stock, series d 18%, par value 100 per share, 10 shares issued and outstanding | 1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible redeemable preferred stock, series d | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 56,399,000 | 53,953,000 | 51,570,000 | 49,349,000 | 47,224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accrued insurance and expenses | 10,320,000 | 7,967,000 | 8,995,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued special charges | 248,000 | 1,268,000 | 1,870,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred stock, series c | 60,389,000 | 58,772,000 | 59,516,000 | 57,910,000 | 56,347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock subject to put/call rights; 5.01 shares issued and outstanding | 10,712,000 | 10,407,000 | 10,110,000 | 9,713,000 | 9,470,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations, | 2,268,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total common stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and common stockholders’ deficit | 189,585,000 | 191,348,000 | 189,404,000 | 185,869,000 | 190,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
parking services revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease contracts | 142,376,000 | 31,989,000 | 35,674,000 | 142,376,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
management contracts | 78,029,000 | 18,491,000 | 17,969,000 | 78,029,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursement of management contract expense | 326,146,000 | 84,160,000 | 76,813,000 | 326,146,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 546,551,000 | 134,640,000 | 130,456,000 | 546,551,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of parking services: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursed management contract expense | 326,146,000 | 76,813,000 | 326,146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of parking services | 490,218,000 | 119,258,000 | 116,327,000 | 490,218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross profit | 15,382,000 | 14,129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total gross profit | 56,333,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 30,133,000 | 30,133,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 7,554,000 | 1,815,000 | 1,890,000 | 7,554,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
special charges | 2,897,000 | 203,000 | 97,000 | 2,897,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
management fee-parent company | 3,000,000 | 750,000 | 750,000 | 3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
valuation allowance related to long-term receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total costs and expenses | 533,802,000 | 533,802,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | 12,749,000 | 4,349,000 | 3,281,000 | 12,749,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other incomes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 16,246,000 | 4,061,000 | 4,043,000 | 16,246,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 1,757,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt provision related to related-party non-operating receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interest and income taxes | 2,096,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest expense | 180,000 | 65,000 | 180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 428,000 | 148,000 | 178,000 | 428,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 1,867,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends | 4,052,000 | 3,688,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in value of common stock subject to put/call | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -18,334,000 | -2,482,000 | -4,894,000 | -18,334,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursed management contract expenses | 84,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 8,265,000 | 8,111,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 81,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in value of common stock subject to put/call rights | 297,000 | 243,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term receivable | 5,144,000 | 4,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and common stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and accounts receivable, net of allowance | 32,671,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations, less current portion | 2,931,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair value of common stock subject to put/call |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 | 2013-03-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 8,500,000 | 2,000,000 | 10,100,000 | 13,300,000 | 9,300,000 | 5,400,000 | 15,100,000 | 16,300,000 | 11,300,000 | 9,400,000 | 12,200,000 | 9,800,000 | 3,900,000 | 800,000 | -88,300,000 | -39,800,000 | -45,600,000 | 9,500,000 | 15,000,000 | 16,300,000 | 10,900,000 | 622,000 | 4,240,000 | 2,268,000 | 3,720,000 | 6,065,000 | 4,628,000 | 3,865,000 | 4,738,000 | 4,925,000 | 4,593,000 | 2,852,000 | 3,259,000 | 4,224,000 | 4,270,000 | 2,462,000 | 5,109,000 | 5,277,000 | 4,277,000 | 12,354,167 | -3,474,167 | 3,482,000 | 4,528,000 | 4,365,000 | 3,804,000 | 4,241,000 | 11,366,000 | -380,000 | -963,000 | ||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 9,000,000 | 9,900,000 | 9,000,000 | 8,800,000 | 8,400,000 | 9,200,000 | 7,200,000 | 6,500,000 | 6,800,000 | 6,600,000 | 6,000,000 | 6,200,000 | 6,300,000 | 6,300,000 | 7,900,000 | 7,600,000 | 7,500,000 | 7,500,000 | 6,700,000 | 7,700,000 | 7,400,000 | 7,352,000 | 1,773,000 | 1,723,000 | 1,736,000 | 1,697,000 | 1,691,000 | 1,547,000 | 1,473,000 | 1,547,000 | 1,553,000 | 1,445,000 | 1,287,000 | 1,482,000 | 1,301,000 | 1,390,000 | 1,372,000 | 1,408,000 | 1,367,000 | 3,825,501 | -1,249,501 | 1,252,000 | -4,050,730 | 1,344,000 | 1,267,000 | 1,445,000 | 1,814,000 | 1,493,000 | 1,464,000 | 2,233,000 | 1,554,000 | 1,946,000 | 1,815,000 | 1,850,000 | 1,890,000 |
non-cash stock-based compensation | 2,300,000 | 2,300,000 | 2,700,000 | 3,200,000 | 2,200,000 | 2,400,000 | 2,200,000 | 2,600,000 | 1,800,000 | 1,600,000 | 1,500,000 | 2,100,000 | 900,000 | 2,700,000 | -200,000 | 1,800,000 | 1,300,000 | 1,400,000 | 400,000 | 1,042,000 | 502,000 | 361,000 | 727,000 | 411,000 | 817,000 | 496,000 | 540,000 | 533,000 | 729,000 | 508,000 | 538,000 | 681,000 | 546,000 | 527,000 | 520,000 | 412,000 | 53,000 | 78,000 | |||||||||||||||||
provisions for credit losses on accounts receivable | 600,000 | 300,000 | -100,000 | 300,000 | 300,000 | 400,000 | 400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 900,000 | -900,000 | 500,000 | 1,000,000 | 800,000 | 2,900,000 | 1,900,000 | 1,600,000 | 1,200,000 | 1,100,000 | 6,600,000 | 3,500,000 | 1,400,000 | 11,800,000 | -32,900,000 | 9,200,000 | -40,600,000 | 2,400,000 | 800,000 | 500,000 | 500,000 | 978,000 | 515,000 | 56,000 | 1,380,000 | 680,000 | 797,000 | 843,000 | 752,000 | 518,000 | 516,000 | 347,000 | 2,197,000 | 1,486,000 | 612,000 | 2,406,000 | 2,124,000 | 1,717,000 | 498,000 | 504,000 | 458,000 | ||||||||||||||
other | -100,000 | -200,000 | -1,300,000 | -100,000 | -1,600,000 | 200,000 | -200,000 | 400,000 | 900,000 | -3,200,000 | 2,000,000 | 100,000 | 1,300,000 | -300,000 | 900,000 | 1,500,000 | -100,000 | ||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 700,000 | 3,300,000 | -6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -300,000 | 500,000 | 100,000 | 4,000,000 | -500,000 | 18,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 8,700,000 | -6,100,000 | 6,000,000 | -3,900,000 | 7,000,000 | 4,500,000 | 500,000 | 8,600,000 | 1,900,000 | 8,900,000 | 1,300,000 | -3,400,000 | 2,100,000 | -22,300,000 | 6,100,000 | 12,800,000 | -4,900,000 | 4,100,000 | -6,800,000 | ||||||||||||||||||||||||||||||||||||
accrued liabilities and other | -15,100,000 | -9,100,000 | 11,000,000 | 7,000,000 | -26,700,000 | 5,300,000 | 5,800,000 | -2,100,000 | -18,100,000 | 12,800,000 | -15,100,000 | 6,500,000 | -20,600,000 | 11,300,000 | -19,000,000 | -16,500,000 | -7,400,000 | ||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 14,600,000 | 2,300,000 | 32,500,000 | 13,300,000 | 7,700,000 | 17,700,000 | 39,900,000 | 9,300,000 | 26,400,000 | 23,300,000 | 6,800,000 | 24,300,000 | -1,000,000 | 12,300,000 | 1,900,000 | 17,800,000 | 8,200,000 | 21,200,000 | 33,500,000 | 28,200,000 | -6,900,000 | 21,901,000 | -5,453,000 | 11,654,000 | 6,848,000 | 3,767,000 | 13,764,000 | 225,000 | 1,778,000 | 6,982,000 | 6,946,000 | 7,549,000 | 284,000 | 2,428,000 | 12,874,000 | 4,144,000 | 25,347,439 | -6,057,439 | 6,074,000 | -21,250,194 | 9,177,000 | 11,108,000 | 3,284,000 | 6,198,000 | 6,295,000 | -681,000 | -6,323,000 | 14,354,000 | |||||||
capital expenditures | -5,600,000 | -4,400,000 | -5,700,000 | -4,600,000 | -6,700,000 | -5,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
free cash flows | 9,000,000 | -2,100,000 | 26,800,000 | 8,700,000 | 1,000,000 | 12,300,000 | 39,900,000 | 9,300,000 | 26,400,000 | 23,300,000 | 6,800,000 | 24,300,000 | -1,000,000 | 12,300,000 | 1,900,000 | 17,800,000 | 8,200,000 | 21,200,000 | 33,500,000 | 28,200,000 | -6,900,000 | 21,901,000 | -5,453,000 | 11,654,000 | 6,848,000 | 3,767,000 | 13,764,000 | 225,000 | 1,778,000 | 6,982,000 | 6,946,000 | 7,549,000 | 284,000 | 2,428,000 | 12,874,000 | 4,144,000 | 25,347,439 | -6,057,439 | 6,074,000 | -21,250,194 | 9,177,000 | 11,108,000 | 3,284,000 | 6,198,000 | 6,295,000 | -681,000 | -6,323,000 | 14,354,000 | |||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -5,600,000 | -4,400,000 | -5,700,000 | -4,600,000 | -6,700,000 | -5,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests buyout | -100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -5,600,000 | -4,200,000 | -8,900,000 | -4,700,000 | -8,800,000 | -35,900,000 | -7,400,000 | -8,500,000 | -2,200,000 | -1,700,000 | -2,200,000 | -2,600,000 | -2,600,000 | -2,500,000 | -400,000 | -4,300,000 | -4,300,000 | -4,300,000 | -2,800,000 | -2,200,000 | -3,200,000 | -1,704,000 | -1,257,000 | -1,457,000 | -839,000 | -4,836,000 | -1,042,000 | -1,357,000 | -499,000 | -636,000 | -3,361,000 | -1,624,000 | -1,459,000 | -745,000 | |||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on credit facility revolver | -180,900,000 | -115,100,000 | -93,700,000 | -97,100,000 | -135,800,000 | -195,900,000 | -164,900,000 | -79,900,000 | -118,300,000 | -91,300,000 | -114,200,000 | -98,600,000 | -83,100,000 | -86,900,000 | -75,100,000 | -119,500,000 | -206,900,000 | -110,300,000 | -121,000,000 | -115,300,000 | -124,000,000 | ||||||||||||||||||||||||||||||||||
proceeds from credit facility revolver | 177,300,000 | 107,000,000 | 88,700,000 | 87,100,000 | 169,700,000 | 233,600,000 | 163,200,000 | 64,500,000 | 108,700,000 | 74,400,000 | 118,100,000 | 81,700,000 | 97,400,000 | 79,900,000 | 75,800,000 | 108,000,000 | 220,400,000 | 107,800,000 | 120,400,000 | 103,400,000 | 124,000,000 | ||||||||||||||||||||||||||||||||||
payments on credit facility term loan | -1,200,000 | -1,300,000 | -1,200,000 | -1,200,000 | -1,300,000 | -1,200,000 | -1,300,000 | 0 | -4,200,000 | -4,300,000 | -4,200,000 | -4,200,000 | -2,800,000 | -2,900,000 | -2,800,000 | -2,800,000 | -2,800,000 | -2,900,000 | -2,800,000 | -2,800,000 | -2,800,000 | ||||||||||||||||||||||||||||||||||
payments on other long-term borrowings | -1,900,000 | -2,100,000 | -1,900,000 | -1,900,000 | -1,900,000 | -2,200,000 | -2,300,000 | -3,100,000 | -2,300,000 | -1,900,000 | -1,600,000 | -2,100,000 | -2,100,000 | 0 | -1,700,000 | -2,500,000 | -800,000 | -700,000 | -600,000 | -500,000 | -500,000 | ||||||||||||||||||||||||||||||||||
payments of withholding taxes on share-based compensation | -5,400,000 | 0 | 0 | -400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -700,000 | -900,000 | -1,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | 0 | 0 | 0 | -11,100,000 | -21,800,000 | -22,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | -2,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -10,200,000 | -17,800,000 | -9,200,000 | 11,700,000 | -28,100,000 | -9,400,000 | -16,600,000 | -23,700,000 | -2,400,000 | -24,000,000 | 7,700,000 | -11,900,000 | -4,000,000 | -17,200,000 | -5,900,000 | -22,500,000 | -23,400,000 | -27,200,000 | -6,300,000 | 11,065,000 | 5,711,000 | -14,612,000 | 2,997,000 | -6,650,000 | -5,123,000 | 882,000 | -13,715,000 | 832,000 | -919,000 | -6,687,000 | 5,108,000 | -6,412,000 | -3,794,000 | ||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -100,000 | 300,000 | -200,000 | 500,000 | -600,000 | -200,000 | 100,000 | 400,000 | 0 | -100,000 | -200,000 | 200,000 | 50,000 | 16,000 | -453,000 | -45,000 | 92,000 | 88,000 | 115,000 | -176,000 | 142,000 | -44,000 | 329,000 | 177,000 | -234,000 | 175,983 | 127,017 | -127,000 | -58,988 | 331,000 | 250,000 | ||||||||||||||||||||||||
increase in cash and cash equivalents | -1,300,000 | -19,400,000 | 13,900,000 | -5,200,000 | 17,400,000 | -6,000,000 | 3,800,000 | -8,800,000 | 7,700,000 | -2,200,000 | 2,100,000 | -2,200,000 | 4,100,000 | -1,400,000 | -16,200,000 | 5,601,000 | -4,166,000 | 3,502,000 | 978,000 | -878,000 | -476,000 | 502,000 | -385,000 | -1,880,000 | 733,000 | 1,487,000 | -244,000 | 540,000 | 2,589,000 | 960,000 | 1,084,000 | -726,000 | 999,000 | ||||||||||||||||||||||
cash and cash equivalents at beginning of year | 19,100,000 | 0 | 0 | 0 | 12,400,000 | 0 | 0 | 0 | 15,700,000 | 0 | 0 | 0 | 13,900,000 | 0 | 0 | 0 | 24,100,000 | 0 | 0 | 0 | 39,900,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 17,800,000 | 13,900,000 | -5,200,000 | 29,800,000 | 3,800,000 | -8,800,000 | 23,400,000 | 2,100,000 | -2,200,000 | 18,000,000 | -2,500,000 | -3,800,000 | 21,900,000 | 7,300,000 | -1,400,000 | 23,700,000 | 26,796,000 | 8,000 | 9,047,000 | -4,166,000 | 3,502,000 | 8,283,000 | -878,000 | -476,000 | 8,758,000 | -1,880,000 | 733,000 | 9,788,000 | -244,000 | 540,000 | 11,055,000 | 6,812,606 | -6,840,606 | 6,848,000 | 1,831,000 | 27,000 | 6,798,000 | 4,832,000 | 821,000 | 7,897,000 | -779,000 | 1,084,000 | -726,000 | 7,152,000 | |||||||||||
supplemental disclosures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (received) during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 7,000,000 | 7,000,000 | 7,100,000 | 7,000,000 | 6,600,000 | 5,300,000 | 3,800,000 | 3,300,000 | 4,500,000 | 5,000,000 | 4,600,000 | 4,800,000 | 5,000,000 | 5,100,000 | 5,000,000 | 4,600,000 | 4,100,000 | 4,100,000 | 4,500,000 | 4,800,000 | 4,500,000 | 4,101,000 | 884,000 | 895,000 | 864,000 | 1,046,000 | 1,047,000 | 1,058,000 | 1,122,000 | 1,284,000 | 1,395,000 | 1,296,000 | 1,435,000 | 1,511,000 | 1,459,000 | 1,546,000 | 4,154,000 | 1,397,000 | 1,409,000 | 5,045,628 | -1,614,628 | 1,618,000 | -7,511,697 | 2,827,000 | 1,340,000 | 3,354,000 | 3,213,000 | 1,163,000 | 3,372,000 | 1,024,000 | 3,470,000 | 3,173,000 | 4,486,000 | 4,059,000 | 3,183,000 |
income taxes | -100,000 | 2,900,000 | 3,100,000 | 3,900,000 | 100,000 | 2,700,000 | 2,900,000 | 7,900,000 | -20,600,000 | -100,000 | 0 | 400,000 | 200,000 | 1,600,000 | 900,000 | 100,000 | -200,000 | 3,700,000 | 3,700,000 | 6,300,000 | 1,600,000 | 277,000 | 2,387,000 | 426,000 | 2,532,000 | 1,283,000 | 3,214,000 | 478,000 | 2,345,000 | 1,893,000 | 2,017,000 | 1,015,000 | 489,000 | 679,000 | 1,176,000 | 594,000 | 778,000 | 1,113,000 | 501,000 | 938,281 | -209,281 | 210,000 | -294,428 | 96,000 | 114,000 | 85,000 | 94,000 | 93,000 | 175,000 | -51,000 | 39,000 | -29,000 | 60,000 | 234,000 | 271,000 |
impairment | 0 | 3,500,000 | 0 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of other intangible assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit facility term loan | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | 0 | 0 | 0 | 0 | 0 | -1,300,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment | 0 | 100,000 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest buyout | -100,000 | -100,000 | -2,100,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (received) during the period for | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions (reversals) for credit losses on accounts receivable | 500,000 | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable | 8,600,000 | -14,300,000 | -200,000 | -17,300,000 | 3,900,000 | -18,600,000 | -9,000,000 | -10,400,000 | 8,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest | -500,000 | -800,000 | -800,000 | -700,000 | -500,000 | -600,000 | -500,000 | -800,000 | -400,000 | -300,000 | -200,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | 18,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of contracts | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of other investments and equipment | 100,000 | 100,000 | 200,000 | 100,000 | 400,000 | 100,000 | 300,000 | 400,000 | |||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid and other current assets | 7,500,000 | -2,700,000 | -2,700,000 | -4,700,000 | -12,100,000 | 1,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
(reversals) provisions for credit losses on accounts receivable | 200,000 | -300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of leasehold improvements and equipment | -6,800,000 | -2,300,000 | -2,800,000 | -2,300,000 | -2,200,000 | -2,300,000 | 2,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used in) by operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of contracts purchased | -400,000 | -300,000 | -1,000,000 | -600,000 | -700,000 | -500,000 | -700,000 | -200,000 | -1,200,000 | -537,000 | -123,000 | 1,000 | -273,000 | -156,000 | -401,000 | -30,000 | -300,000 | 0 | -604,000 | ||||||||||||||||||||||||||||||||||||
impairments | 2,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity method investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and accounts receivable | -8,100,000 | -3,700,000 | 53,000,000 | 3,400,000 | -12,900,000 | 12,000,000 | -6,100,000 | -5,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of leasehold improvements and equipment | -4,000,000 | -3,800,000 | -2,200,000 | -2,100,000 | -2,100,000 | -1,243,000 | -1,071,000 | -1,290,000 | -546,000 | -817,000 | -608,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity method investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
1. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -2,500,000 | -3,800,000 | -2,200,000 | -1,210,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (refund received) during the period for | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease impairment | 77,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash stock-based compensation reversal, net of expense | -2,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for losses on accounts receivable | 200,000 | 200,000 | 100,000 | 130,000 | 69,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
prepaid assets | 10,300,000 | -1,600,000 | 200,000 | 3,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to noncontrolling interest | -500,000 | -800,000 | -1,000,000 | -700,000 | -700,000 | -133,000 | -81,000 | -90,000 | -84,000 | -92,000 | -94,000 | -78,000 | -7,000 | 12,000 | -40,000 | -56,000 | -52,000 | ||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -15,300,000 | -15,600,000 | -18,400,000 | -11,300,000 | -2,300,000 | -2,513,000 | -4,600,000 | 0 | 0 | -1,000 | -3,884,000 | -3,430,000 | |||||||||||||||||||||||||||||||||||||||||||
net accretion of acquired lease contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net equity in earnings of unconsolidated entities | 200,000 | -100,000 | -400,000 | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity method investment in unconsolidated entity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on sale of a business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 100,000 | 200,000 | 100,000 | 100,000 | 152,000 | 159,000 | 160,000 | 174,000 | 152,000 | 152,000 | 160,000 | 159,000 | 160,000 | 159,000 | 159,000 | 160,000 | 160,000 | 161,000 | 145,000 | 71,000 | 71,000 | 168,000 | |||||||||||||||||||||||||||||||||
amortization of original discount on borrowings | 100,000 | 100,000 | 100,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on accounts receivable | 115,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -2,200,000 | 300,000 | -41,200,000 | 38,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 6,500,000 | 4,200,000 | 46,800,000 | -54,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment and contract terminations | 0 | 100,000 | 100,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from sale of a business, net of cash disposed | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity method investee's sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs and original discount on borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net amortization of acquired lease contracts | -1,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets | 28,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term lease liabilities | -28,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net amortization (accretion) of acquired lease contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity method investment in unconsolidated entity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolver | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolver | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations incurred to acquire equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net equity in | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity method investee's sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior credit facility revolver | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit facility revolver | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 28,450,000 | 0 | 13,220,000 | 0 | 0 | 7,305,000 | 0 | 0 | 8,256,000 | 0 | 0 | 8,301,000 | 0 | 0 | 8,466,000 | 8,049,942 | -8,049,942 | 8,058,000 | 0 | 0 | 10,777,000 | 0 | 0 | 10,360,000 | 0 | 0 | 0 | 6,153,000 | |||||||||||||||||||||||||||
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale and abandonment of assets | -13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and original discount on borrowings | 873,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit related to stock option exercises | -98,000 | 72,000 | -22,000 | -198,000 | -261,000 | -217,000 | -893,000 | -75,000 | -399,000 | -265,000 | |||||||||||||||||||||||||||||||||||||||||||||
net change in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 51,000 | 6,000 | 9,000 | 3,000 | 67,000 | 12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
contingent payments for businesses acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 0 | 154,000 | 74,000 | 0 | 16,000 | 127,000 | 323,000 | 381,000 | 934,000 | 135,000 | 290,000 | 380,000 | 120,000 | 222,000 | 847,246 | -177,246 | 178,000 | -500,494 | 174,000 | 41,000 | 286,000 | 0 | |||||||||||||||||||||||||||||||||
earn-out payments made | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit related to stock option exercises | 40,000 | 181,000 | -72,000 | 22,000 | 198,000 | 217,000 | 893,000 | 75,000 | 387,000 | 172,000 | 319,000 | 1,040,056 | -264,056 | 265,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit facility | 11,925,000 | -5,000,000 | 7,150,000 | 32,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term borrowings | -34,000 | -35,000 | -34,000 | -33,000 | -33,000 | -32,000 | -32,000 | -31,000 | -30,000 | -31,000 | -30,000 | -29,000 | -77,000 | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale and abandonment of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities | -15,177,000 | 3,745,000 | 93,000 | 5,895,000 | -6,510,000 | -3,534,000 | -504,000 | -4,914,000 | 3,651,971 | 382,029 | -379,000 | 1,651,000 | -2,997,000 | -7,938,000 | 13,267,000 | ||||||||||||||||||||||||||||||||||||||||
capitalized interest | -4,000 | -4,000 | -32,000 | -36,000 | -35,000 | -36,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
contingent purchase payments | -62,000 | -236,000 | 0 | -93,000 | -11,000 | -9,000 | 0 | -251,000 | -8,000 | ||||||||||||||||||||||||||||||||||||||||||||||
payments on senior credit facility | -11,950,000 | 7,950,000 | -6,000,000 | -5,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments on capital leases | -154,000 | -135,000 | -133,000 | -131,000 | -127,000 | -128,000 | -135,000 | -141,000 | -208,000 | -204,000 | -282,000 | -289,000 | -748,000 | ||||||||||||||||||||||||||||||||||||||||||
loss on sale and abandonment of assets | 4,000 | 11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
earn-out payment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments on) senior credit facility | 6,700,000 | 25,000,000 | -5,400,000 | 12,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | 19,000 | 18,000 | 93,000 | 111,000 | 82,000 | 171,000 | 4,000 | -351,632 | 94,000 | ||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
earn-out payments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit related to stock option exercise | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions (reversal) for losses on accounts receivable | 10,000 | 85,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
write off of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments on) proceeds from senior credit facility | -750,000 | -950,000 | -7,150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(reversal) benefit from losses on accounts receivable | 56,000 | -111,000 | -36,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of leaseholds improvements and equipment | -452,000 | -600,000 | -1,373,000 | -847,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
write off of debt issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision (reversal) for losses on accounts receivable | -317,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities, net of acquisition related | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net used in financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net provided by in financing activities | 2,896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issued for capital lease obligation | 285,000 | 1,670,000 | 380,000 | 242,000 | 361,000 | 1,044,000 | 1,426,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
reversal for losses on accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 203,864 | -67,864 | 68,000 | 169,000 | 189,000 | 189,000 | 179,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of carrying value in excess of principal | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation | 562,535 | -178,535 | 179,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of allowance for doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of debt issuance costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of carrying value in excess of principal related to the 9 ¼% senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 6,344,290 | -1,988,290 | 1,992,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of leaseholds and equipment | -668,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent earn-out payments | -77,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of convertible redeemable preferred stock, series d | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments) proceeds on senior credit facility | -2,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on joint venture borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of 9 ¼% senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
recoveries of bad debts net of | -255,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issued for capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before preferred stock dividends and increase in value of common stock subject to put/call | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 0 | 0 | 677,000 | 259,000 | 361,000 | 311,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
valuation allowance related to long term receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
write off of carrying value in excess of principal related to the 91¤4% senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
write off of carrying value in excess of principal related to the 14% senior subordinated second lien notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from initial public offering | -6,000 | -251,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase series d convertible redeemable preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock subject to put/call rights | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of 14% senior subordinated second lien notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase 91¤4% senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of redeemable preferred stock, series c | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of convertible redeemable preferred stock, series d | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
note assumed by our parent company related to repurchase of common stock subject to put/call rights | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of 14% senior subordinated second lien notes | 0 | 0 | 1,115,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash stock option compensation expense | 78,000 | 114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
valuation allowance related to long-term receivables | 0 | 0 | 900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of carrying value in excess of principal related to the 9¼% senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (payments) on senior credit facility | 2,450,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of 9¼% senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in value of common stock subject to put/call rights | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash stock compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of carrying value in excess of principal related to the 14% senior subordinated second lien notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before preferred stock dividends and increase in value of common stock subject to put/call rights | 2,091,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
write off of carrying value in excess of principal related to the14% senior subordinated second lien notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of 18% senior convertible redeemable series d preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of 9 1/4% senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
carrying value in excess of principal, related to debt recapitalization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in valuation allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishments of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series c preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from other debt | 9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision related to related-party non-operating receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of leaseholds and equipment by joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income’ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(reversal of) benefit from losses on account receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate on cash and cash equivalents | -72,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of 9¼% senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
carrying value in excess of principal, related debt recapitalization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reversal for losses on account receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of 91/4 senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: |
