Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2016-09-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2011-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 38,185,000 | -17,678,000 | 22,588,000 | 34,890,000 | 33,600,000 | 45,403,000 | 46,143,000 | 33,395,000 | 58,845,000 | 36,433,000 | 119,620,000 | 14,398,000 | 16,460,000 | 44,654,000 | 17,555,000 | 17,403,000 | 41,701,000 | 19,739,000 | 48,429,000 | 16,281,000 | 30,291,000 | 25,852,000 | 22,707,000 | 26,329,000 | 23,907,000 | 26,824,000 | 31,641,000 | 25,055,000 | 27,428,000 | 28,411,000 | 33,118,000 | 25,364,000 | 25,668,000 | 27,521,000 | |||||||||||||
adjustments to reconcile net earnings to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 24,340,000 | 27,111,000 | 27,571,000 | 27,084,000 | 28,137,000 | 28,057,000 | 27,311,000 | 27,803,000 | 28,540,000 | 26,923,000 | 26,971,000 | 26,703,000 | 26,641,000 | 25,866,000 | 25,367,000 | 25,102,000 | 24,734,000 | 24,672,000 | 21,103,000 | 20,884,000 | 21,088,000 | 20,991,000 | 21,108,000 | 20,553,000 | 20,085,000 | 19,919,000 | 19,322,000 | 19,878,000 | 19,052,000 | 17,152,000 | 16,273,000 | 17,394,000 | 13,644,000 | 10,828,000 | 10,590,000 | 10,685,000 | 9,499,000 | 8,559,000 | 5,311,000 | 4,918,000 | 4,856,000 | 4,090,000 | 3,042,000 | 3,001,000 | 3,173,000 | 3,105,000 | 3,135,000 |
deferred income taxes | 5,275,000 | -32,282,000 | -5,408,000 | -8,077,000 | -5,340,000 | -9,551,000 | -7,582,000 | -10,723,000 | -11,591,000 | -6,916,000 | -16,286,000 | -1,598,000 | -4,767,000 | -1,072,000 | 655,000 | 1,826,000 | 5,407,000 | -21,408,000 | -6,239,000 | 668,000 | -452,000 | 4,489,000 | -6,164,000 | 15,412,000 | -607,000 | -2,468,000 | -2,008,000 | -5,338,000 | -3,768,000 | 1,314,000 | -4,493,000 | -42,367,000 | -1,170,000 | 57,000 | -321,000 | -1,115,000 | 2,098,000 | -1,617,000 | 1,245,000 | -1,092,000 | -1,677,000 | -1,329,000 | -480,000 | -567,000 | -710,000 | -777,000 | -1,066,000 |
stock-based compensation expense | 11,682,000 | 4,550,000 | 11,391,000 | 14,708,000 | 10,184,000 | 7,063,000 | 8,133,000 | 12,753,000 | 10,093,000 | -2,085,000 | 10,110,000 | 16,744,000 | 14,461,000 | 8,406,000 | 8,071,000 | 13,969,000 | 11,737,000 | 9,808,000 | 10,643,000 | 15,578,000 | 12,953,000 | 6,017,000 | 7,855,000 | 10,129,000 | 8,366,000 | 8,129,000 | 5,725,000 | 6,861,000 | 11,565,000 | 14,653,000 | 4,748,000 | 5,663,000 | 3,176,000 | 2,317,000 | 2,321,000 | 2,038,000 | 1,232,000 | 1,362,000 | 888,000 | 740,000 | 1,326,000 | 569,000 | 490,000 | 286,000 | 785,000 | 303,000 | 290,000 |
(gain) loss on equity method investment | -294,000 | -1,107,000 | 589,000 | -46,000 | -374,000 | 1,747,000 | 1,913,000 | 2,382,000 | |||||||||||||||||||||||||||||||||||||||
(gain) loss on investments | -2,054,000 | ||||||||||||||||||||||||||||||||||||||||||||||
asset impairment restructuring | 11,351,000 | 120,000 | 3,802,000 | 6,039,000 | 0 | 0 | 0 | 546,000 | |||||||||||||||||||||||||||||||||||||||
leases | -912,000 | 183,000 | 10,000 | 47,000 | 445,000 | -124,000 | 636,000 | 583,000 | 613,000 | 625,000 | 794,000 | -1,905,000 | 2,545,000 | -227,000 | -473,000 | -422,000 | -79,000 | -8,000 | -30,000 | ||||||||||||||||||||||||||||
recovery of assets held-for-sale | -6,789,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other operating activity | 1,001,000 | 148,000 | 222,000 | -442,000 | 747,000 | 162,000 | 166,000 | 74,000 | 182,000 | 159,000 | 184,000 | 144,000 | -32,000 | 119,000 | 166,000 | -114,000 | 497,000 | 144,000 | -932,000 | 129,000 | 195,000 | -58,000 | -866,000 | 28,000 | 164,000 | 70,000 | -85,000 | 123,000 | 2,217,000 | -888,000 | 108,000 | ||||||||||||||||
change in operating assets and operating liabilities, net of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||
trade accounts and other receivables | 22,392,000 | 28,861,000 | -15,669,000 | -623,000 | 21,563,000 | -17,922,000 | -22,944,000 | 4,734,000 | 15,599,000 | -92,000 | -32,200,000 | -5,910,000 | 17,335,000 | 3,334,000 | -51,583,000 | -5,710,000 | -3,637,000 | 17,161,000 | -30,383,000 | -3,237,000 | 910,000 | 3,864,000 | -7,258,000 | 11,355,000 | -1,405,000 | 8,307,000 | -12,099,000 | -9,237,000 | 28,812,000 | -10,176,000 | -20,029,000 | 9,176,000 | -3,763,000 | -4,431,000 | 422,000 | 8,007,000 | -9,753,000 | 2,997,000 | -106,000 | -15,000 | -5,964,000 | 2,592,000 | 1,053,000 | 1,591,000 | |||
inventories | -14,002,000 | -6,604,000 | 173,000 | -8,908,000 | -2,805,000 | -4,616,000 | -22,000 | -4,361,000 | -5,216,000 | -1,351,000 | -10,454,000 | -7,677,000 | -10,685,000 | -15,973,000 | -7,334,000 | -5,719,000 | -2,981,000 | -3,025,000 | -3,529,000 | 1,382,000 | -1,968,000 | -4,852,000 | -5,628,000 | -3,661,000 | -720,000 | -2,097,000 | -3,338,000 | -1,534,000 | -6,678,000 | -1,751,000 | -4,063,000 | -5,099,000 | -2,414,000 | 322,000 | -1,383,000 | -3,176,000 | 168,000 | -2,326,000 | -2,191,000 | 539,000 | -947,000 | -296,000 | -184,000 | -670,000 | -278,000 | -1,084,000 | -226,000 |
prepaid expenses | 380,000 | -7,155,000 | -6,812,000 | 2,753,000 | -3,158,000 | -1,163,000 | 1,166,000 | -577,000 | -2,572,000 | 972,000 | -3,552,000 | 755,000 | -2,760,000 | 494,000 | 3,449,000 | -1,173,000 | -5,852,000 | 302,000 | 1,258,000 | 1,924,000 | -463,000 | 716,000 | 605,000 | 464,000 | -744,000 | -766,000 | -25,000 | 8,000 | -516,000 | -69,000 | 336,000 | -305,000 | 207,000 | -47,000 | 59,000 | -252,000 | -145,000 | ||||||||||
trade accounts payable, accrued expenses, contract liabilities, and other | -2,115,000 | -13,315,000 | -610,000 | 10,882,000 | -10,911,000 | 18,609,000 | 1,778,000 | 8,077,000 | -2,695,000 | -2,261,000 | 5,894,000 | -10,140,000 | -1,401,000 | 1,512,000 | 11,404,000 | 2,128,000 | -2,303,000 | 3,574,000 | 1,706,000 | 6,918,000 | 2,916,000 | 5,659,000 | 1,456,000 | ||||||||||||||||||||||||
salaries, wages and related accruals | -22,101,000 | 3,402,000 | 8,124,000 | 12,128,000 | -8,246,000 | 5,455,000 | 11,468,000 | -2,148,000 | -2,157,000 | -1,799,000 | 10,506,000 | -4,905,000 | -28,360,000 | 5,701,000 | 12,467,000 | 8,525,000 | -18,933,000 | 6,707,000 | 15,542,000 | 9,767,000 | -11,480,000 | 7,642,000 | 5,095,000 | 798,000 | -10,983,000 | 5,115,000 | 3,835,000 | 4,539,000 | -8,476,000 | 4,070,000 | -4,613,000 | 7,711,000 | -7,257,000 | 2,883,000 | 717,000 | -1,704,000 | 986,000 | 2,528,000 | -429,000 | 1,320,000 | -1,277,000 | 1,420,000 | -728,000 | 1,026,000 | -790,000 | 400,000 | 825,000 |
income taxes payable | -27,403,000 | -4,037,000 | -6,180,000 | -10,599,000 | 9,885,000 | 13,051,000 | -22,936,000 | -6,340,000 | -9,587,000 | 10,496,000 | 2,939,000 | 11,875,000 | -3,108,000 | 13,718,000 | -19,818,000 | 9,898,000 | -454,000 | 5,365,000 | -1,383,000 | -17,386,000 | -2,231,000 | 11,153,000 | 1,233,000 | -1,051,000 | 429,000 | -4,034,000 | -4,864,000 | 11,983,000 | 5,593,000 | -10,222,000 | 2,850,000 | 1,794,000 | -7,436,000 | 6,204,000 | -967,000 | 1,127,000 | -5,085,000 | 3,796,000 | -741,000 | 91,000 | -1,955,000 | 2,134,000 | -234,000 | -782,000 | -1,449,000 | ||
net cash from operating activities | 27,585,000 | 98,201,000 | 41,120,000 | 84,346,000 | 63,889,000 | 75,496,000 | 80,986,000 | 83,116,000 | 59,383,000 | 83,393,000 | 50,535,000 | 64,384,000 | 56,081,000 | 102,717,000 | 73,128,000 | 100,993,000 | 48,434,000 | 122,020,000 | 74,866,000 | 89,269,000 | 66,009,000 | 44,791,000 | 49,469,000 | 70,418,000 | 40,539,000 | 55,946,000 | 39,662,000 | 46,563,000 | 39,448,000 | 64,839,000 | 21,650,000 | 57,376,000 | 26,502,000 | 37,137,000 | 38,539,000 | 31,833,000 | 37,139,000 | 35,718,000 | 37,921,000 | 34,934,000 | 31,322,000 | 32,585,000 | 29,987,000 | 33,025,000 | 31,287,000 | 29,263,000 | 34,432,000 |
capex | -5,363,000 | -4,890,000 | -10,123,000 | -6,821,000 | -9,172,000 | -17,980,000 | -16,441,000 | -14,864,000 | -13,592,000 | -10,831,000 | -11,748,000 | -6,109,000 | -9,556,000 | -13,570,000 | -15,100,000 | -10,168,000 | -6,070,000 | -11,316,000 | -10,602,000 | -11,445,000 | -10,938,000 | -17,373,000 | -9,282,000 | -14,564,000 | -10,525,000 | 0 | -4,925,000 | 0 | -4,190,000 | 0 | -3,508,000 | 0 | -2,442,000 | -2,836,000 | -4,887,000 | -6,121,000 | -6,934,000 | -4,905,000 | -2,102,000 | -4,261,000 | -3,647,000 | -3,811,000 | -5,346,000 | -6,373,000 | -8,220,000 | -2,515,000 | -1,096,000 |
free cash flows | 22,222,000 | 93,311,000 | 30,997,000 | 77,525,000 | 54,717,000 | 57,516,000 | 64,545,000 | 68,252,000 | 45,791,000 | 72,562,000 | 38,787,000 | 58,275,000 | 46,525,000 | 89,147,000 | 58,028,000 | 90,825,000 | 42,364,000 | 110,704,000 | 64,264,000 | 77,824,000 | 55,071,000 | 27,418,000 | 40,187,000 | 55,854,000 | 30,014,000 | 55,946,000 | 34,737,000 | 46,563,000 | 35,258,000 | 64,839,000 | 18,142,000 | 57,376,000 | 24,060,000 | 34,301,000 | 33,652,000 | 25,712,000 | 30,205,000 | 30,813,000 | 35,819,000 | 30,673,000 | 27,675,000 | 28,774,000 | 24,641,000 | 26,652,000 | 23,067,000 | 26,748,000 | 33,336,000 |
| |||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of available-for-sale investments | 0 | 0 | 0 | 1,085,000 | 4,324,000 | 0 | 0 | 23,759,000 | |||||||||||||||||||||||||||||||||||||||
additions to property and equipment | -5,363,000 | -4,890,000 | -10,123,000 | -6,821,000 | -9,172,000 | -17,980,000 | -16,441,000 | -14,864,000 | -13,592,000 | -10,831,000 | -11,748,000 | -6,109,000 | -9,556,000 | -13,570,000 | -15,100,000 | -10,168,000 | -6,070,000 | -11,316,000 | -10,602,000 | -11,445,000 | -10,938,000 | -17,373,000 | -9,282,000 | -14,564,000 | -10,525,000 | -4,190,000 | -2,442,000 | -2,836,000 | -4,887,000 | -6,121,000 | -6,934,000 | -4,905,000 | -2,102,000 | -4,261,000 | -3,647,000 | -3,811,000 | -5,346,000 | -6,373,000 | -8,220,000 | -2,515,000 | -1,096,000 | ||||||
distributions from wilson wolf | 1,351,000 | ||||||||||||||||||||||||||||||||||||||||||||||
investment in spear bio | 0 | 0 | 0 | -15,000,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets held-for-sale | 4,617,000 | 658,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 605,000 | 406,000 | -8,873,000 | -5,032,000 | -21,684,000 | -8,808,000 | -16,441,000 | -23,671,000 | -154,110,000 | -4,756,000 | -241,096,000 | -109,000 | -19,688,000 | -18,570,000 | -35,993,000 | -226,903,000 | 129,000 | -8,604,000 | -8,138,000 | -10,473,000 | 19,358,000 | 33,295,000 | -15,085,000 | -30,316,000 | -4,736,000 | -13,634,000 | -288,113,000 | 37,968,000 | -57,930,000 | 249,532,000 | -268,282,000 | -13,986,000 | -4,805,000 | -85,161,000 | -5,522,000 | -354,754,000 | 163,685,000 | -81,000 | -8,783,000 | -105,133,000 | -4,759,000 | -11,525,000 | -9,000,000 | -5,920,000 | -10,449,000 | ||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
cash dividends | -12,444,000 | -12,387,000 | -12,580,000 | -12,736,000 | -12,688,000 | -12,627,000 | -12,579,000 | -12,559,000 | -12,654,000 | -12,597,000 | -12,582,000 | -12,561,000 | -12,545,000 | -12,539,000 | -12,577,000 | -12,576,000 | -12,493,000 | -12,448,000 | -12,446,000 | -12,392,000 | -12,336,000 | -12,258,000 | -12,279,000 | -12,196,000 | -12,169,000 | -12,127,000 | -12,086,000 | -12,085,000 | -12,066,000 | -12,032,000 | -11,995,000 | -12,014,000 | -11,932,000 | -11,902,000 | -11,902,000 | -11,894,000 | -11,888,000 | -11,472,000 | -11,469,000 | -11,440,000 | -11,434,000 | -11,051,000 | -11,050,000 | -11,053,000 | -11,048,000 | -10,312,000 | -10,026,000 |
proceeds from stock option exercises | 23,495,000 | 6,226,000 | 14,872,000 | 5,540,000 | 25,101,000 | 22,934,000 | 18,331,000 | 5,276,000 | 14,394,000 | 8,414,000 | 4,422,000 | 5,027,000 | 11,950,000 | 8,809,000 | 11,846,000 | 18,620,000 | 37,880,000 | 10,100,000 | 22,655,000 | 16,919,000 | 15,418,000 | 32,493,000 | 11,243,000 | 18,295,000 | 8,952,000 | 10,921,000 | 8,169,000 | 2,407,000 | 16,453,000 | 5,446,000 | 7,025,000 | 4,673,000 | 2,026,000 | 748,000 | 47,000 | 1,128,000 | -1,000 | 1,864,000 | 3,198,000 | 1,568,000 | 2,415,000 | 1,145,000 | 281,000 | 0 | 688,000 | 136,000 | 45,000 |
repurchases of common stock | -24,000 | ||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -46,000,000 | -50,000,000 | -8,000,000 | 0 | -19,000,000 | -70,000,000 | -58,000,000 | -58,000,000 | -70,000,000 | -20,000,000 | 0 | -64,661,000 | -441,000,000 | -63,125,000 | -58,125,000 | -51,125,000 | -16,125,000 | -92,125,000 | -33,125,000 | -3,125,000 | -103,125,000 | -19,125,000 | -357,125,000 | ||||||||||||||||||||||||
taxes paid on rsus and net share settlements | -9,231,000 | -234,000 | -291,000 | -1,013,000 | -4,984,000 | -402,000 | -168,000 | -1,074,000 | -20,228,000 | -39,000 | -11,001,000 | 0 | -17,853,000 | ||||||||||||||||||||||||||||||||||
net cash from financing activities | -44,204,000 | -90,452,000 | -68,045,000 | -83,837,000 | -11,571,000 | -60,095,000 | -52,416,000 | -81,399,000 | 71,512,000 | -24,222,000 | 150,839,000 | -72,195,000 | -31,806,000 | -65,728,000 | -84,065,000 | -53,376,000 | -39,684,000 | 117,688,000 | -55,227,000 | -90,079,000 | -34,933,000 | -44,720,000 | -17,786,000 | -97,027,000 | -24,269,000 | -19,897,000 | -27,043,000 | -41,207,000 | 222,531,000 | -62,832,000 | -952,000 | -277,738,000 | 242,334,000 | -19,535,000 | -13,366,000 | 41,865,000 | -85,677,000 | 102,470,000 | -8,009,000 | -9,912,000 | -8,983,000 | -9,902,000 | -12,584,000 | -11,048,000 | -10,297,000 | -10,748,000 | -21,556,000 |
effect of exchange rate changes on cash and cash equivalents | -1,210,000 | 13,361,000 | -1,081,000 | -5,468,000 | 5,115,000 | 5,283,000 | -2,346,000 | 3,423,000 | -8,693,000 | -1,126,000 | 2,322,000 | 7,345,000 | -11,897,000 | -6,673,000 | -4,094,000 | 3,075,000 | -4,400,000 | 150,000 | 842,000 | 5,536,000 | -159,000 | 811,000 | -5,117,000 | 3,715,000 | -2,180,000 | -407,000 | 1,791,000 | -510,000 | -1,182,000 | -4,593,000 | 2,382,000 | -5,126,000 | 5,248,000 | -355,000 | -6,758,000 | 5,773,000 | 2,145,000 | -3,763,000 | 1,368,000 | 260,000 | 990,000 | 2,520,000 | 429,000 | -3,025,000 | 491,000 | 1,535,000 | -805,000 |
net change in cash and cash equivalents | -17,224,000 | 21,516,000 | -36,879,000 | -9,991,000 | 35,749,000 | 11,876,000 | 9,783,000 | -18,531,000 | -31,908,000 | 53,289,000 | -37,400,000 | -575,000 | -7,310,000 | 11,746,000 | -51,024,000 | 15,524,000 | -2,770,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 162,186,000 | 0 | 0 | 0 | 151,791,000 | 0 | 0 | 0 | 180,571,000 | 0 | 0 | 0 | 172,567,000 | 0 | 0 | 0 | 199,091,000 | 0 | 0 | 146,625,000 | 0 | 0 | 100,886,000 | 0 | 0 | 121,990,000 | 0 | 27,375,000 | 64,237,000 | 0 | 0 | 54,532,000 | 318,568,000 | 0 | 0 | 163,786,000 | 0 | 0 | 116,675,000 | 77,613,000 | |||||||
cash and cash equivalents at end of period | 144,962,000 | 21,516,000 | -36,879,000 | -9,991,000 | 187,540,000 | 11,876,000 | 9,783,000 | -18,531,000 | 148,663,000 | 53,289,000 | -37,400,000 | -575,000 | 165,257,000 | 11,746,000 | -51,024,000 | 15,524,000 | 196,321,000 | 20,610,000 | -3,878,000 | 169,404,000 | 45,923,000 | 10,402,000 | 99,891,000 | 9,675,000 | -8,788,000 | 94,674,000 | -34,850,000 | 51,869,000 | 69,589,000 | 3,261,000 | 13,610,000 | 48,842,000 | 98,239,000 | 25,201,000 | 14,546,000 | 83,856,000 | 7,427,000 | 12,481,000 | 130,805,000 | 79,235,000 | |||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 30,812,000 | 18,306,000 | 21,103,000 | 16,490,000 | 7,201,000 | 4,848,000 | 32,797,000 | 36,172,000 | 11,519,000 | 14,892,000 | 7,597,000 | 3,298,000 | 12,070,000 | 6,950,000 | 4,973,000 | 6,034,000 | 17,814,000 | 4,585,000 | 2,452,000 | 7,502,000 | 10,688,000 | 8,447,000 | 3,230,000 | ||||||||||||||||||||||||
cash paid for interest | 4,822,000 | 4,401,000 | 4,626,000 | 5,205,000 | 3,807,000 | 4,080,000 | 4,506,000 | 154,000 | 2,210,000 | 3,409,000 | 2,378,000 | 3,037,000 | 3,107,000 | 2,950,000 | 3,542,000 | 4,237,000 | 4,327,000 | 4,777,000 | 5,092,000 | 5,298,000 | 7,583,000 | 3,229,000 | 3,247,000 | ||||||||||||||||||||||||
costs recognized on sale of acquired inventory | 197,000 | 181,000 | 185,000 | 188,000 | 179,000 | 186,000 | 183,000 | 181,000 | 0 | 0 | 100,000 | 300,000 | 0 | 0 | 84,000 | 1,512,000 | 1,474,000 | 68,000 | 935,000 | 935,000 | 934,000 | 935,000 | 442,000 | 1,431,000 | -3,637,000 | 4,219,000 | 1,082,000 | 1,244,000 | 1,113,000 | 1,709,000 | 3,167,000 | 3,168,000 | 1,177,000 | 1,404,000 | 1,731,000 | 1,005,000 | 1,032,000 | 1,200,000 | 1,264,000 | 2,148,000 | |||||||
fair value adjustment to contingent consideration payable | 0 | 0 | -1,750,000 | -1,750,000 | -1,750,000 | -1,750,000 | -8,500,000 | -100,000 | 200,000 | -4,200,000 | -13,600,000 | -2,800,000 | -888,000 | 1,588,000 | 4,750,000 | -150,000 | -300,000 | -705,000 | -600,000 | 700,000 | -900,000 | -400,000 | -500,000 | -200,000 | 0 | 200,000 | 18,000,000 | 1,900,000 | |||||||||||||||||||
gain on sale of ccxi investment | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of eminence | 0 | 0 | 0 | -11,682,000 | |||||||||||||||||||||||||||||||||||||||||||
impairment of assets held-for-sale | 15,925,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 16,381,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale investments | 0 | 0 | 0 | 0 | -6,000,000 | -14,500,000 | -5,000,000 | -34,498,000 | 0 | -13,500,000 | -12,500,000 | -945,000 | -26,239,000 | -25,629,000 | -9,228,000 | -15,871,000 | -11,693,000 | -14,306,000 | -11,694,000 | 0 | |||||||||||||||||||||||||||
proceeds from sale of ccxi investment | 0 | 0 | 0 | 73,219,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | 0 | -3,281,000 | -166,426,000 | 0 | 0 | 0 | -101,184,000 | -215,587,000 | 0 | -17,206,000 | 1,000 | -58,000 | -272,229,000 | -2,785,000 | -54,422,000 | 248,360,000 | -259,004,000 | -8,000,000 | 82,000 | -82,970,000 | 0 | -360,175,000 | -6,031,000 | |||||||||||||||||||||||
distributions from (investments in) wilson wolf | 0 | 1,403,000 | 4,848,000 | 0 | 0 | 2,149,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of eminence | 0 | 0 | 0 | 17,824,000 | |||||||||||||||||||||||||||||||||||||||||||
re-purchases of common stock | -100,057,000 | -100,046,000 | 0 | 0 | 0 | 0 | 0 | -19,562,000 | -58,818,000 | -60,838,000 | 0 | -1,000 | |||||||||||||||||||||||||||||||||||
borrowings under line-of-credit agreement | 66,000,000 | 0 | 0 | 65,000,000 | 160,000,000 | 0 | 170,000,000 | 0 | 449,661,000 | 0 | 40,000,000 | 40,000,000 | 10,000,000 | 0 | 30,000,000 | -318,500,000 | 343,500,000 | 0 | 0 | 77,000,000 | 0 | 125,000,000 | |||||||||||||||||||||||||
other financing activity | 0 | 0 | 0 | -2,457,000 | 23,406,000 | 629,000 | -1,000 | -23,246,000 | -6,133,000 | -2,481,000 | -4,890,000 | -114,000 | -1,000 | -1,927,000 | -1,727,000 | ||||||||||||||||||||||||||||||||
fair value adjustment on available-for-sale investments | 0 | 0 | 0 | -283,000 | 681,000 | ||||||||||||||||||||||||||||||||||||||||||
impairment (recovery) of assets held-for-sale | |||||||||||||||||||||||||||||||||||||||||||||||
net earnings, including noncontrolling interest | 40,588,000 | 49,058,000 | 27,466,000 | 50,993,000 | 75,484,000 | 70,219,000 | 50,005,000 | 89,734,000 | 61,915,000 | 60,144,000 | 72,059,000 | 68,981,000 | |||||||||||||||||||||||||||||||||||
contingent consideration payments - operating | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
loss on equity method investment | |||||||||||||||||||||||||||||||||||||||||||||||
eminence impairment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
investment of forward purchase contract | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payments - financing | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of available-for-sale investments | 6,075,000 | 2,652,000 | 12,000,000 | 14,509,000 | 0 | 13,605,000 | 0 | 12,450,000 | 29,039,000 | 11,311,000 | 11,881,000 | 0 | 0 | 3,930,000 | 9,880,000 | 12,681,000 | 12,561,000 | 18,103,000 | 16,090,000 | 8,116,000 | 31,665,000 | 10,721,000 | 11,601,000 | 24,763,000 | |||||||||||||||||||||||
investment in unconsolidated entity | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
investment in wilson wolf | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on investment | 0 | 0 | -37,176,000 | ||||||||||||||||||||||||||||||||||||||||||||
fair value adjustment on available for sale investments | 72,000 | -911,000 | 567,000 | 18,103,000 | -28,395,000 | -5,277,000 | 57,645,000 | 16,590,000 | -10,707,000 | 4,351,000 | -26,260,000 | -411,000 | -121,257,000 | 10,401,000 | 18,974,000 | -12,273,000 | 7,164,000 | 2,202,000 | |||||||||||||||||||||||||||||
gain on escrow settlement | |||||||||||||||||||||||||||||||||||||||||||||||
payments on line-of-credit | -53,500,000 | 0 | 85,513,000 | -91,513,000 | -8,500,000 | -1,500,000 | -24,500,000 | -13,000,000 | |||||||||||||||||||||||||||||||||||||||
contingent consideration payments | 0 | -3,300,000 | -182,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
other investing activity | |||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by investing activities | -7,120,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net earnings, including non-controlling interest | |||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||
trade accounts payable and accrued expenses | -1,876,000 | 2,592,000 | 3,361,000 | 6,401,000 | -8,868,000 | 4,132,000 | 7,561,000 | -1,655,000 | -416,000 | 664,000 | -1,487,000 | 793,000 | 1,569,000 | -166,000 | -828,000 | 458,000 | -475,000 | 42,000 | 218,000 | 1,598,000 | |||||||||||||||||||||||||||
proceeds from sale and maturities of available-for-sale investments | 0 | 23,231,000 | 24,453,000 | 54,269,000 | |||||||||||||||||||||||||||||||||||||||||||
purchase of available-for-sale investments | 0 | -17,463,000 | -17,406,000 | -44,867,000 | -27,010,000 | -23,613,000 | -46,479,000 | -21,501,000 | -21,119,000 | -34,311,000 | |||||||||||||||||||||||||||||||||||||
other investing activities | |||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 1,922,000 | -3,140,000 | 1,632,000 | 70,000 | 1,229,000 | -2,549,000 | -1,354,000 | ||||||||||||||||||||||||||||||||||||||||
re-purchase of common stock | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 580,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 20,610,000 | 45,924,000 | 9,675,000 | 24,494,000 | 5,352,000 | 3,261,000 | 25,201,000 | 14,546,000 | -79,930,000 | 7,427,000 | 12,481,000 | 14,130,000 | 1,622,000 | ||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 22,779,000 | -995,000 | -27,316,000 | -5,690,000 | -220,329,000 | ||||||||||||||||||||||||||||||||||||||||||
contingent consideration payable | |||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -3,004,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on investment | |||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock option exercises | 253,000 | 119,000 | -11,000 | 131,000 | -1,007,000 | 78,000 | -262,000 | 40,000 | -36,000 | -4,000 | -6,000 | -5,000 | -63,000 | -1,000 | -7,000 | ||||||||||||||||||||||||||||||||
payments of contingent consideration | 8,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||
impairment of investment | |||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -20,984,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -4,925,000 | -3,508,000 | |||||||||||||||||||||||||||||||||||||||||||||
borrowings under credit agreement | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
payments on credit agreement | -23,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other financing | 0 | -2,182,000 | |||||||||||||||||||||||||||||||||||||||||||||
trade accounts payable, accrued expenses, and contract liabilities | 3,107,000 | ||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity investment | |||||||||||||||||||||||||||||||||||||||||||||||
other | 262,000 | -433,000 | 178,000 | 26,000 | 492,000 | 68,000 | 168,000 | 108,000 | 192,000 | 124,000 | 426,000 | 125,000 | 105,000 | 107,000 | 19,000 | ||||||||||||||||||||||||||||||||
proceeds from available-for-sale investments | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of available for sale investments | -6,836,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on cyvek acquisition | |||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from maturities and purchases of available-for-sale investments | |||||||||||||||||||||||||||||||||||||||||||||||
distributions from unconsolidated entities | 0 | 0 | 0 | 446,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on sale of cyvek | |||||||||||||||||||||||||||||||||||||||||||||||
net (gain) income from equity method investees | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock for stock bonus plans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -573,000 | -907,000 | ||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -1,821,000 | 0 | 0 | 0 | -10,675,000 | ||||||||||||||||||||||||||||||||||||||||||
payment on line-of-credit and other | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of available-for-sale investments | 0 | 9,030,000 | 21,645,000 | 12,700,000 | 9,830,000 | 10,337,000 | 6,200,000 | 10,195,000 | |||||||||||||||||||||||||||||||||||||||
payments on line of credit and other | |||||||||||||||||||||||||||||||||||||||||||||||
impairment losses on investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
increase in other long-term assets | -5,000 | 83,000 | -138,000 | -151,000 | -168,000 | -337,000 | -87,000 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||
losses by equity method investees | 0 | 0 | 31,000 | 42,000 | 41,000 | 198,000 | |||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | -100,000 | -103,049,000 | |||||||||||||||||||||||||||||||||||||||||||||
distribution from unconsolidated entity | 0 | 85,000 | 1,095,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
change in operating assets and operating liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on investments | |||||||||||||||||||||||||||||||||||||||||||||||
increase in other assets | |||||||||||||||||||||||||||||||||||||||||||||||
trade, other accounts payable and accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable/receivable |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
