Quarterly
Annual
| Unit: USD | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities attributable to continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income | -10,404,000 | -158,684,000 | -8,038,000 | -10,826,000 | 19,049,000 | -8,256,000 | -24,643,000 | 1,858,000 | 4,264,000 | 12,218,000 | -512,000 | -3,300,000 | 25,728,000 | 42,547,000 | 31,524,000 | -7,726,000 | 9,120,000 | 7,318,000 | 6,866,000 | 7,324,000 | 6,616,000 | 7,852,000 | 5,702,000 | |||||||||||||||||||||
less: income from discontinued operations, net of tax | 2,000 | 1,000 | 0 | 3,000 | 507,000 | 54,000 | 3,199,000 | 263,000 | 139,000 | -166,000 | 21,141,000 | 4,575,000 | -392,000 | 20,199,000 | 763,000 | 1,062,000 | 3,551,000 | 2,634,000 | 2,302,000 | 4,333,000 | 1,208,000 | 1,011,000 | 689,000 | 932,000 | 664,000 | 1,150,000 | 1,203,000 | 1,295,000 | 1,717,000 | 226,000 | 574,000 | |||||||||||||
income from continuing operations | 48,432,000 | -4,406,000 | 9,800,000 | 19,312,000 | -8,117,000 | -24,809,000 | -8,616,000 | 18,976,000 | 1,466,000 | 24,463,000 | 12,981,000 | 550,000 | 251,000 | 28,362,000 | 44,849,000 | 35,857,000 | -6,518,000 | 10,131,000 | 8,007,000 | 7,798,000 | 8,021,000 | 7,280,000 | 9,002,000 | 6,905,000 | 32,081,000 | 7,383,000 | 6,439,000 | 5,413,000 | ||||||||||||||||
adjustments to reconcile income from continuing operations to net cash from operating activities attributable to continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||
loss on impairments and disposal of assets | 182,000 | 88,000 | 140,000 | 5,027,000 | 2,329,000 | 834,000 | 2,996,000 | 431,000 | 1,251,000 | 530,000 | 97,000 | |||||||||||||||||||||||||||||||||
amortization of intangibles | 1,682,000 | 1,981,000 | 1,982,000 | 2,049,000 | 3,732,000 | 6,582,000 | 7,075,000 | 7,917,000 | 9,771,000 | 10,345,000 | 11,310,000 | 11,312,000 | 12,475,000 | 13,090,000 | 13,756,000 | 13,757,000 | 13,756,000 | 13,778,000 | 14,280,000 | 13,427,000 | 9,840,000 | 5,701,000 | 3,964,000 | 3,963,000 | 3,958,000 | 3,817,000 | 2,608,000 | 2,609,000 | 980,000 | 166,000 | 72,000 | 25,000 | 25,000 | 25,000 | 37,000 | 62,000 | 40,000 | 41,000 | 27,000 | 28,000 | 28,000 | 33,000 | 43,000 | 43,000 |
depreciation | 4,831,000 | 4,760,000 | 4,684,000 | 4,795,000 | 5,071,000 | 5,274,000 | 4,896,000 | 4,854,000 | 4,941,000 | 4,808,000 | 4,443,000 | 3,718,000 | 3,738,000 | 3,535,000 | 3,550,000 | 3,378,000 | 3,261,000 | 2,696,000 | 2,559,000 | 2,482,000 | 2,186,000 | 1,895,000 | 1,633,000 | 1,671,000 | 1,776,000 | 1,798,000 | 1,808,000 | 1,703,000 | 1,486,000 | 1,286,000 | 1,174,000 | 998,000 | 873,000 | 764,000 | 717,000 | 654,000 | 704,000 | 840,000 | 946,000 | 755,000 | 853,000 | 891,000 | 872,000 | 885,000 |
non-cash compensation expense | 8,355,000 | 9,854,000 | 10,199,000 | 11,274,000 | 11,634,000 | 15,575,000 | 17,335,000 | 15,080,000 | 16,751,000 | 17,074,000 | 18,294,000 | 16,436,000 | 14,497,000 | 14,161,000 | 13,158,000 | 11,917,000 | 11,335,000 | 10,797,000 | 15,982,000 | 14,053,000 | 9,981,000 | 12,097,000 | 11,178,000 | 11,109,000 | 10,293,000 | 7,938,000 | 2,900,000 | 2,230,000 | 2,237,000 | 2,348,000 | 2,429,000 | 2,633,000 | 2,137,000 | 1,978,000 | 2,057,000 | 2,336,000 | 2,587,000 | 1,786,000 | 1,457,000 | 1,616,000 | 1,349,000 | 1,412,000 | 1,433,000 | 1,433,000 |
deferred income taxes | -403,000 | -4,875,000 | 226,000 | 360,000 | -1,277,000 | 135,969,000 | -2,352,000 | 326,000 | 11,363,000 | 0 | -9,093,000 | 8,638,000 | 5,861,000 | -8,489,000 | -3,939,000 | -3,061,000 | 2,977,000 | 2,092,000 | -5,872,000 | -7,752,000 | 534,000 | -8,238,000 | -30,416,000 | -25,781,000 | -799,000 | 748,000 | -3,012,000 | -3,307,000 | 6,034,000 | 1,114,000 | 109,000 | -2,000 | 0 | -1,000 | 163,000 | 18,000 | ||||||||
change in fair value of contingent consideration | 0 | -196,000 | -8,850,000 | 797,000 | -2,384,000 | 6,658,000 | 9,175,000 | -8,122,000 | 7,181,000 | 3,839,000 | 2,790,000 | 14,592,000 | 9,591,000 | 2,105,000 | -167,000 | -741,000 | 3,291,000 | 2,501,000 | 9,393,000 | 8,746,000 | ||||||||||||||||||||||||
bad debt expense | -51,000 | -91,000 | 931,000 | 963,000 | 1,393,000 | 679,000 | 1,179,000 | 850,000 | 649,000 | 678,000 | 629,000 | 516,000 | 471,000 | 365,000 | 69,000 | 880,000 | -168,000 | 583,000 | 772,000 | 510,000 | -42,000 | 409,000 | 457,000 | 56,000 | -206,000 | 305,000 | -61,000 | 157,000 | 137,000 | -9,000 | 132,000 | 255,000 | 101,000 | 60,000 | -3,000 | 179,000 | 76,000 | -13,000 | -43,000 | 186,000 | 250,000 | -75,000 | 44,000 | 29,000 |
amortization of debt issuance costs | -336,000 | 737,000 | 777,000 | 1,959,000 | 989,000 | 989,000 | 1,987,000 | 2,467,000 | 2,236,000 | 1,209,000 | 1,272,000 | 1,275,000 | 1,233,000 | 1,083,000 | 576,000 | 582,000 | 511,000 | 493,000 | 487,000 | 483,000 | 468,000 | 443,000 | 431,000 | 434,000 | 410,000 | 391,000 | 170,000 | 61,000 | 62,000 | 61,000 | 61,000 | 61,000 | ||||||||||||
write-off of previously-capitalized debt issuance costs | 0 | 0 | 2,373,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 0 | 0 | 596,000 | 879,000 | 8,398,000 | |||||||||||||||||||||||||||||||||||||||
reduction in carrying amount of rou asset, offset by change in operating lease liabilities | -1,286,000 | -1,195,000 | -1,046,000 | -877,000 | -657,000 | -557,000 | -284,000 | -49,000 | -208,000 | 1,936,000 | 3,947,000 | 7,132,000 | 6,398,000 | 534,000 | 2,152,000 | -196,000 | ||||||||||||||||||||||||||||
gain on settlement of convertible debt | -14,254,000 | 0 | 0 | -34,308,000 | ||||||||||||||||||||||||||||||||||||||||
gain on investments | ||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of goodwill | 0 | |||||||||||||||||||||||||||||||||||||||||||
changes in current assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 9,430,000 | 11,467,000 | 7,020,000 | -211,000 | 10,523,000 | 18,432,000 | -2,324,000 | -17,488,000 | 33,399,000 | -8,307,000 | -1,638,000 | -33,743,000 | 6,320,000 | -19,960,000 | 42,453,000 | -6,952,000 | 27,573,000 | -1,634,000 | -20,862,000 | -27,534,000 | 6,567,000 | 3,454,000 | -15,460,000 | -11,381,000 | 10,890,000 | -12,219,000 | 1,080,000 | -11,132,000 | 204,000 | 3,557,000 | -4,974,000 | -7,148,000 | -4,793,000 | -4,724,000 | -917,000 | -6,164,000 | 128,000 | -543,000 | 156,000 | -969,000 | 1,587,000 | |||
prepaid and other current assets | -2,452,000 | -805,000 | 2,162,000 | -1,882,000 | 1,958,000 | -678,000 | -1,927,000 | -3,666,000 | -2,140,000 | -2,082,000 | 235,000 | -915,000 | -617,000 | -1,704,000 | 2,799,000 | -1,430,000 | -2,393,000 | -675,000 | 17,000 | -207,000 | -15,000 | -2,183,000 | -272,000 | -515,000 | -288,000 | -4,747,000 | -54,000 | -269,000 | 493,000 | -370,000 | -528,000 | -1,153,000 | -118,000 | -591,000 | 126,000 | -291,000 | 421,000 | -106,000 | 177,000 | -576,000 | 486,000 | -747,000 | ||
accounts payable, accrued expenses and other current liabilities | 6,337,000 | -7,541,000 | -12,896,000 | 8,559,000 | -9,271,000 | -13,923,000 | -14,543,000 | 9,320,000 | -9,074,000 | 3,692,000 | -3,309,000 | 7,154,000 | 1,720,000 | 9,401,000 | -15,863,000 | -3,271,000 | -13,369,000 | -17,145,000 | 22,487,000 | 5,705,000 | 22,180,000 | -3,940,000 | -1,946,000 | -2,024,000 | 11,747,000 | 2,509,000 | 10,766,000 | 6,086,000 | 4,774,000 | 1,708,000 | -4,619,000 | 2,906,000 | -1,583,000 | 10,822,000 | 1,586,000 | 2,864,000 | 911,000 | -3,953,000 | -3,413,000 | 4,520,000 | 892,000 | -932,000 | ||
income taxes receivable | -1,255,000 | 1,342,000 | -269,000 | 42,000 | 603,000 | -96,000 | -341,000 | 48,000 | 358,000 | 0 | 10,411,000 | -89,000 | -10,663,000 | 2,000 | -2,000 | 65,000 | 35,000 | 125,000 | 100,000 | 4,288,000 | -554,000 | 1,701,000 | 430,000 | 2,092,000 | ||||||||||||||||||||
other | -247,000 | -453,000 | -167,000 | -424,000 | 20,000 | -167,000 | -156,000 | -146,000 | -127,000 | -382,000 | -172,000 | -240,000 | -347,000 | 352,000 | -1,145,000 | -862,000 | -96,000 | -349,000 | 104,000 | 253,000 | -454,000 | 28,000 | -7,000 | -158,000 | 136,000 | -14,000 | -106,000 | -176,000 | 525,000 | 272,000 | 370,000 | 132,000 | 4,000 | 0 | -46,000 | -115,000 | -147,000 | |||||||
net cash from operating activities attributable to continuing operations | 16,645,000 | 10,230,000 | 6,099,000 | 10,000,000 | 42,363,000 | 34,313,000 | 45,655,000 | 8,925,000 | 15,083,000 | 8,300,000 | 58,614,000 | 29,302,000 | 46,294,000 | 43,005,000 | 44,606,000 | 23,269,000 | 63,721,000 | 44,963,000 | -2,411,000 | 17,675,000 | 38,455,000 | 16,859,000 | 31,040,000 | 17,184,000 | 25,270,000 | 22,348,000 | 2,762,000 | 8,074,000 | 1,488,000 | 15,894,000 | 9,862,000 | 5,340,000 | 8,103,000 | -1,210,000 | 1,938,000 | 244,000 | 6,843,000 | 2,325,000 | ||||||
cash flows from investing activities attributable to continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -2,600,000 | -5,075,000 | -2,401,000 | -2,452,000 | -2,473,000 | -2,624,000 | -2,881,000 | -3,465,000 | -4,550,000 | -6,930,000 | -13,032,000 | -10,553,000 | -21,763,000 | -11,278,000 | -4,919,000 | -4,189,000 | -4,890,000 | -5,382,000 | -4,809,000 | -4,960,000 | -4,267,000 | -3,893,000 | -3,291,000 | -3,456,000 | -2,115,000 | -2,314,000 | -1,715,000 | -1,896,000 | -23,938,000 | -1,565,000 | -4,298,000 | -2,154,000 | -2,972,000 | -1,558,000 | -1,553,000 | -1,154,000 | -859,000 | -958,000 | -970,000 | -1,069,000 | -696,000 | |||
free cash flows | 13,393,000 | 12,667,000 | 10,704,000 | |||||||||||||||||||||||||||||||||||||||||
purchase of equity investment | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of equity investment | ||||||||||||||||||||||||||||||||||||||||||||
other investing activities | -11,000 | 33,000 | -34,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from investing activities attributable to continuing operations | -2,466,000 | -2,624,000 | -4,321,000 | -18,465,000 | 41,762,000 | -6,930,000 | -13,032,000 | -11,733,000 | -21,763,000 | -11,278,000 | -4,919,000 | -84,189,000 | -4,873,000 | -5,349,000 | 19,567,000 | -110,405,000 | -303,245,000 | -61,352,000 | -14,941,000 | -3,500,000 | -2,117,000 | -15,294,000 | -55,139,000 | -1,887,000 | -107,148,000 | -1,569,000 | -8,801,000 | 303,000 | 9,108,000 | -1,557,000 | -1,559,000 | -1,091,000 | 2,098,000 | -798,000 | 519,000 | 885,000 | -695,000 | |||||||
cash flows from financing activities attributable to continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||
payments related to net-share settlement of stock-based compensation, net of proceeds from exercise of stock options | 439,000 | -485,000 | 651,000 | -1,693,000 | -119,000 | -547,000 | 340,000 | -3,085,000 | -7,757,000 | -1,895,000 | 30,000 | -4,801,000 | -2,489,000 | 4,647,000 | -981,000 | -5,087,000 | 1,053,000 | -1,813,000 | -4,061,000 | -3,585,000 | -95,000 | -285,000 | -223,000 | -2,585,000 | -833,000 | -3,682,000 | -1,612,000 | -379,000 | -360,000 | -2,877,000 | ||||||||||||||
purchase of treasury stock | 0 | 0 | 0 | -43,009,000 | -1,184,000 | -310,000 | 0 | -3,976,000 | -36,686,000 | -9,917,000 | -35,002,000 | -12,099,000 | -9,900,000 | 0 | -434,000 | -7,591,000 | -40,499,000 | 0 | 0 | 0 | -218,000 | -63,000 | -1,077,000 | 0 | ||||||||||||||||||||
proceeds from term loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
repayment of term loan | -625,000 | 0 | -625,000 | -625,000 | -625,000 | |||||||||||||||||||||||||||||||||||||||
repurchases of 0.50% convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||||
repayment of 0.625% convertible senior notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -953,000 | -131,000 | -1,000 | 1,000 | -4,000 | -390,000 | -5,827,000 | 0 | -168,000 | -170,000 | -16,092,000 | 0 | -306,000 | 0 | -31,000 | -483,000 | -16,000 | -8,000 | -76,000 | -1,222,000 | -692,000 | 0 | 0 | 0 | -8,000 | |||||||||||||||||||
payment of original issue discount on term loan | ||||||||||||||||||||||||||||||||||||||||||||
other financing activities | 0 | 0 | 0 | -31,000 | -1,000 | -169,000 | -8,000 | -6,000 | 25,000 | |||||||||||||||||||||||||||||||||||
net cash from financing activities attributable to continuing operations | -875,000 | -1,173,000 | 80,682,000 | -46,098,000 | -48,155,000 | -10,222,000 | 30,000 | -5,000,000 | -4,085,000 | 152,093,000 | -1,319,000 | 46,601,000 | -30,899,000 | -32,126,000 | -74,061,000 | 49,408,000 | 85,325,000 | -8,592,000 | -38,272,000 | -33,618,000 | -10,585,000 | -10,902,000 | 274,707,000 | -95,000 | -933,000 | 903,000 | -6,032,000 | -40,818,000 | 92,874,000 | -585,000 | -3,595,000 | -1,785,000 | -1,292,000 | -1,512,000 | -1,889,000 | -2,958,000 | -958,000 | |||||||
total cash from continuing operations | 13,304,000 | 6,433,000 | 82,460,000 | -54,563,000 | 35,970,000 | 17,161,000 | 32,653,000 | -7,808,000 | -10,765,000 | 149,115,000 | 52,376,000 | -8,286,000 | 10,522,000 | 5,530,000 | -9,888,000 | -37,728,000 | -154,199,000 | -24,981,000 | -55,624,000 | -19,443,000 | 25,753,000 | -9,337,000 | 250,608,000 | 15,202,000 | -82,811,000 | 21,682,000 | -12,071,000 | -32,441,000 | 103,470,000 | 13,752,000 | 4,708,000 | 2,464,000 | 8,909,000 | -3,520,000 | 568,000 | -1,829,000 | 5,190,000 | |||||||
discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities attributable to discontinued operations | 0 | -1,000 | -5,000 | -1,000 | -13,000 | -5,023,000 | 8,424,000 | -71,000 | -6,559,000 | -63,600,000 | -1,819,000 | -752,000 | -939,000 | -6,164,000 | -3,325,000 | -2,827,000 | -5,884,000 | -3,128,000 | -1,580,000 | -2,644,000 | -2,442,000 | -1,060,000 | -414,000 | -891,000 | -2,983,000 | -4,368,000 | -2,544,000 | -308,000 | -2,746,000 | -468,000 | -277,000 | -140,000 | -6,328,000 | -467,000 | -2,449,000 | -339,000 | -1,275,000 | |||||||
total cash from discontinued operations | 0 | -1,000 | -5,000 | -1,000 | -13,000 | -5,023,000 | 8,424,000 | -71,000 | -6,559,000 | -63,600,000 | -1,819,000 | -752,000 | -939,000 | -6,164,000 | -3,325,000 | -2,827,000 | -5,884,000 | -3,128,000 | -1,580,000 | -2,644,000 | -2,442,000 | -1,060,000 | -414,000 | -891,000 | -2,983,000 | -4,368,000 | -2,544,000 | -308,000 | -2,746,000 | -468,000 | -277,000 | -140,000 | -6,328,000 | -467,000 | -2,449,000 | -339,000 | -1,275,000 | -683,000 | ||||||
net increase in cash, cash equivalents, restricted cash and restricted cash equivalents | -63,527,000 | 12,908,000 | 13,304,000 | 6,432,000 | 12,138,000 | 85,515,000 | -28,109,000 | -57,204,000 | -22,087,000 | |||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash, and restricted cash equivalents at beginning of period | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash, and restricted cash equivalents at end of period | ||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||
increase in capital expenditures included in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||
interest paid | ||||||||||||||||||||||||||||||||||||||||||||
income tax payments | ||||||||||||||||||||||||||||||||||||||||||||
income tax refunds | ||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive loss | ||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of investments | 113,064,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 18,468,000 | 15,068,000 | 13,156,000 | |||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||
equity investments | ||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -5,075,000 | -2,401,000 | -2,452,000 | |||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||
repurchase of 0.50% convertible senior notes | 0 | 0 | -156,294,000 | |||||||||||||||||||||||||||||||||||||||||
payment of debt costs | 0 | |||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -485,000 | -100,000 | -159,565,000 | |||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period | 0 | 0 | 298,969,000 | 0 | 0 | 251,342,000 | 0 | 0 | 170,049,000 | 0 | 0 | 60,339,000 | 0 | 0 | 105,158,000 | 0 | 0 | 372,641,000 | ||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 12,908,000 | 12,567,000 | 150,108,000 | 6,432,000 | 82,455,000 | 196,778,000 | 12,138,000 | 41,077,000 | 162,170,000 | 85,515,000 | 50,557,000 | 51,301,000 | -634,000 | -13,213,000 | 64,603,000 | -28,109,000 | -57,204,000 | 350,554,000 | ||||||||||||||||||||||||||
net income | -115,000 | 13,457,000 | 47,925,000 | -4,460,000 | 14,401,000 | 6,088,000 | 4,722,000 | 5,187,000 | 381,000 | -248,000 | -6,408,000 | -202,000 | -213,000 | 7,079,000 | -2,717,000 | |||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, restricted cash and restricted cash equivalents | -148,861,000 | -54,564,000 | -7,879,000 | -9,038,000 | -634,000 | -13,213,000 | -40,555,000 | |||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||||
current contingent consideration | -23,117,000 | 0 | -9,500,000 | 0 | -2,000,000 | -1,000,000 | -12,000 | 0 | ||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 0.50% convertible senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||
payment of convertible note hedge on the 0.50% convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||||
termination of convertible note hedge on the 0.625% convertible senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of warrants related to the 0.50% convertible senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||
termination of warrants related to the 0.625% convertible senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||
net repayment of revolving credit facility | -30,000,000 | |||||||||||||||||||||||||||||||||||||||||||
contingent consideration payments | -1,425,000 | 0 | -330,000 | -3,000,000 | -18,275,000 | 0 | 0 | -3,000,000 | -988,000 | -1,000,000 | -2,100,000 | -23,500,000 | ||||||||||||||||||||||||||||||||
net income from continuing operations | -158,683,000 | -8,038,000 | -10,823,000 | 555,000 | 2,683,000 | -5,834,000 | 1,317,000 | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income from continuing operations to net cash from operating activities attributable to continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||
payment of original issue discount on undrawn term loan | 0 | |||||||||||||||||||||||||||||||||||||||||||
equity investment | -1,440,000 | -15,000,000 | 0 | 0 | -1,180,000 | 0 | 0 | 0 | -80,000,000 | |||||||||||||||||||||||||||||||||||
assets: | ||||||||||||||||||||||||||||||||||||||||||||
deferred income tax assets | 87,581,000 | |||||||||||||||||||||||||||||||||||||||||||
liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 166,008,000 | |||||||||||||||||||||||||||||||||||||||||||
long-term debt | 478,151,000 | |||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 1,242,794,000 | |||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -571,794,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on impairments and disposal of assets | 474,000 | 134,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of valuepenguin, net of cash acquired | 0 | 0 | -133,000 | -105,445,000 | ||||||||||||||||||||||||||||||||||||||||
acquisition of quotewizard, net of cash acquired | 0 | 35,000 | ||||||||||||||||||||||||||||||||||||||||||
repurchase of 0.625% convertible senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, restricted cash, and restricted cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||
capital additions from tenant improvement allowance | -379,000 | 379,000 | 259,000 | 852,000 | ||||||||||||||||||||||||||||||||||||||||
balance, beginning of the period | ||||||||||||||||||||||||||||||||||||||||||||
charges to earnings | ||||||||||||||||||||||||||||||||||||||||||||
write-off of uncollectible accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||
recoveries collected | ||||||||||||||||||||||||||||||||||||||||||||
balance, end of the period | ||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on investments | 0 | 0 | -40,072,000 | |||||||||||||||||||||||||||||||||||||||||
payment for convertible note hedge on the 0.50% convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||||
home | 7,561,000 | -23,264,000 | 128,125,000 | 4,736,000 | -5,051,000 | 79,174,000 | ||||||||||||||||||||||||||||||||||||||
credit cards | 4,490,000 | 4,787,000 | 17,637,000 | -538,000 | -44,392,000 | 51,586,000 | ||||||||||||||||||||||||||||||||||||||
personal loans | 8,595,000 | 10,340,000 | 14,868,000 | 3,678,000 | -22,682,000 | 31,509,000 | ||||||||||||||||||||||||||||||||||||||
other consumer | 11,250,000 | 2,642,000 | 25,402,000 | 8,119,000 | -15,732,000 | 36,829,000 | ||||||||||||||||||||||||||||||||||||||
total consumer | 24,335,000 | 17,769,000 | 57,907,000 | 11,259,000 | -82,806,000 | 119,924,000 | ||||||||||||||||||||||||||||||||||||||
insurance | -4,426,000 | 2,649,000 | 86,614,000 | 19,581,000 | -9,818,000 | 82,737,000 | ||||||||||||||||||||||||||||||||||||||
total revenue | 27,436,000 | -2,736,000 | 272,750,000 | 35,925,000 | -98,758,000 | 283,084,000 | ||||||||||||||||||||||||||||||||||||||
amortization of convertible debt discount | 7,324,000 | 7,346,000 | 7,141,000 | 6,179,000 | 3,139,000 | 3,111,000 | 3,057,000 | 3,030,000 | 2,978,000 | 2,951,000 | 2,900,000 | 2,874,000 | 2,824,000 | 2,799,000 | 2,750,000 | 2,726,000 | ||||||||||||||||||||||||||||
net proceeds from revolving credit facility | 55,000,000 | 60,000,000 | ||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 348,000 | 468,000 | ||||||||||||||||||||||||||||||||||||||||||
rental amortization of intangibles and depreciation | 76,000 | 158,000 | 194,000 | 202,000 | 463,000 | 486,000 | 263,000 | 262,000 | ||||||||||||||||||||||||||||||||||||
acquisition of student loan hero, net of cash acquired | -2,035,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition of ovation, net of cash acquired | 117,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
acquisition of snapcap | 0 | 0 | 0 | -10,000 | 0 | |||||||||||||||||||||||||||||||||||||||
net (repayment of) proceeds from revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of fixed assets | -2,000 | |||||||||||||||||||||||||||||||||||||||||||
net proceeds from (repayment of) revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on impairments and disposal of assets | 424,000 | 610,000 | ||||||||||||||||||||||||||||||||||||||||||
rou asset amortization, offset by change in operating lease liabilities | -89,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition of intangible assets | -10,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition of depositaccounts | 0 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||
acquisition of magnifymoney, net of cash acquired | 7,000 | -96,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 0.625% convertible senior notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
payment of convertible note hedge transactions | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of warrants | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
loss on impairments and disposal of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of comparecards | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of other businesses | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options, net of payments related to net-share settlement of stock-based compensation | -1,019,000 | 2,341,000 | -1,162,000 | 2,057,000 | 537,000 | -209,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity offering, net of offering costs | ||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | 92,000 | 167,000 | 364,000 | 36,000 | 273,000 | 252,000 | 121,000 | 140,000 | 127,000 | 646,000 | 64,000 | 10,000 | 28,000 | 45,000 | 185,000 | 140,000 | 1,000 | 0 | 24,000 | |||||||||||||||||||||||||
increase in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||
dividends | -26,000 | -29,000 | -4,000 | -72,000 | -33,000 | -56,000 | -59,000 | -81,000 | -41,000 | -99,000 | ||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 23,311,000 | -10,397,000 | 250,194,000 | 14,311,000 | -85,794,000 | 17,314,000 | -14,615,000 | -32,749,000 | 100,724,000 | 13,284,000 | 4,431,000 | 2,324,000 | 2,581,000 | -3,987,000 | 3,915,000 | 2,469,000 | ||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 91,131,000 | 0 | 0 | 0 | 206,975,000 | 0 | 0 | 0 | 86,212,000 | 0 | 0 | 0 | 91,667,000 | 0 | 0 | 0 | 80,190,000 | ||||||||||||||||||||||||
cash and cash equivalents at end of period | 23,311,000 | -10,397,000 | 250,194,000 | 105,442,000 | -85,794,000 | 17,314,000 | -14,615,000 | 174,226,000 | 100,724,000 | 13,284,000 | 4,431,000 | 88,536,000 | 2,581,000 | -3,987,000 | -1,881,000 | 89,499,000 | 3,915,000 | 2,469,000 | 11,957,000 | 73,326,000 | ||||||||||||||||||||||||
income taxes payable | 125,000 | -3,667,000 | 2,143,000 | 124,000 | 6,436,000 | 2,063,000 | 4,762,000 | 5,787,000 | 258,000 | -174,000 | 376,000 | 164,000 | 0 | -82,000 | 658,000 | -40,000 | ||||||||||||||||||||||||||||
acquisition of a business | 0 | 0 | 0 | 0 | -37,000 | |||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 9,000 | 2,000 | -4,000 | -3,000 | 2,457,000 | 12,080,000 | 1,000 | -6,000 | 100,000 | 1,954,000 | ||||||||||||||||||||||||||||||||||
payment of equity offering costs | 0 | 0 | -23,000 | |||||||||||||||||||||||||||||||||||||||||
less: loss (income) from discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | ||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based award activity | -59,000 | -1,622,000 | -1,782,000 | -2,297,000 | -4,116,000 | -277,000 | -91,000 | -117,000 | ||||||||||||||||||||||||||||||||||||
payments related to net-share settlement of stock -based compensation, net of proceeds from exercise of stock options | ||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities attributable to discontinued operations | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | 1,000 | 386,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities attributable to discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||
less: loss (income) from discontinued operations | 174,000 | |||||||||||||||||||||||||||||||||||||||||||
deferred revenue | -24,000 | -35,000 | ||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -2,168,000 | |||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of withholding taxes | -917,000 | |||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||
less income from discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||
less loss (income) from discontinued operations, net of tax | 2,444,000 | |||||||||||||||||||||||||||||||||||||||||||
less (income) income from discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||
intangible impairment | ||||||||||||||||||||||||||||||||||||||||||||
accounts payable and other current liabilities | ||||||||||||||||||||||||||||||||||||||||||||
vesting and issuance of common stock, net of withholding taxes |
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.
