Tyler Technologies, Inc(NYSE:TYL)
Tyler Technologies, Inc. provides integrated information management solutions and services for the public sector in the United States and internationally. The company operates in two segments, Enterprise Software, and Appraisal and Tax. It offers financial management solutions, including modular fun...
Website: http://www.tylertech.com
Founded: 1966
Full Time Employees: 5,511
Sector: Technology
Industry: Software-Application
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 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 | 2004-03-31 | 2003-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subscriptions | 405,045,000 | 401,094,000 | 405,075,000 | 374,989,000 | 348,836,000 | 347,170,000 | 333,682,000 | 313,243,000 | 286,068,000 | 295,190,000 | 297,789,000 | 280,465,000 | 256,700,000 | 254,346,000 | 255,816,000 | 245,443,000 | 229,456,000 | 252,942,000 | 199,558,000 | 102,479,000 | 93,997,000 | 89,290,000 | 85,638,000 | 81,723,000 | 80,330,000 | 75,272,000 | 73,475,000 | 67,275,000 | 59,811,000 | 58,699,000 | 53,009,000 | 49,028,000 | 47,621,000 | 44,840,000 | 40,947,000 | 40,102,000 | 37,778,000 | 36,869,000 | 33,968,000 | 34,089,000 | 30,660,000 | 29,036,000 | 26,949,000 | 25,288,000 | 23,713,000 | 22,694,000 | 20,934,000 | 20,507,000 | 19,314,000 | 15,214,000 | 13,473,000 | 12,762,000 | 11,335,000 | 10,553,000 | 9,968,000 | 8,930,000 | 7,989,000 | 7,277,000 | 6,964,000 | 6,218,000 | 6,020,000 | 5,807,000 | 5,253,000 | 4,487,000 | 4,558,000 | 4,160,000 | 3,976,000 | 3,871,000 | 3,526,000 | 3,712,000 | 3,265,000 | |||||||||||||||||
maintenance | 109,378,000 | 111,312,000 | 112,123,000 | 112,801,000 | 115,018,000 | 115,587,000 | 115,309,000 | 117,218,000 | 117,507,000 | 117,484,000 | 116,539,000 | 115,130,000 | 117,273,000 | 117,338,000 | 116,815,000 | 117,029,000 | 117,721,000 | 117,833,000 | 119,621,000 | 119,112,000 | 118,409,000 | 117,979,000 | 116,760,000 | 114,365,000 | 113,644,000 | 109,833,000 | 106,689,000 | 100,152,000 | 98,333,000 | 96,215,000 | 96,076,000 | 93,897,000 | 93,013,000 | 92,285,000 | 89,412,000 | 86,859,000 | 85,194,000 | 83,000,000 | 78,743,000 | 76,032,000 | 67,708,000 | 61,018,000 | 59,463,000 | 57,348,000 | 55,792,000 | 54,713,000 | 51,951,000 | 50,240,000 | 49,740,000 | 49,291,000 | 46,050,000 | 45,489,000 | 44,452,000 | 42,060,000 | 39,850,000 | 38,919,000 | 37,011,000 | 35,056,000 | 35,512,000 | 34,298,000 | 34,729,000 | 33,212,000 | 33,416,000 | 32,406,000 | 32,744,000 | 30,224,000 | 29,138,000 | 28,356,000 | 28,353,000 | 25,900,000 | 24,849,000 | 22,885,000 | 22,132,000 | 20,455,000 | 19,939,000 | 19,193,000 | 18,847,000 | 17,716,000 | 17,657,000 | 16,846,000 | 16,655,000 | 15,806,000 | 15,421,000 | 14,933,000 | 14,589,000 | 14,657,000 | 13,581,000 | |
professional services | 55,310,000 | 64,728,000 | 58,612,000 | 64,050,000 | 62,795,000 | 64,462,000 | 71,928,000 | 64,806,000 | 61,501,000 | 61,126,000 | 66,420,000 | 60,929,000 | 55,315,000 | 63,180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
software licenses and royalties | -2,941,000 | 5,100,000 | 3,663,000 | 6,994,000 | 6,106,000 | 6,188,000 | 5,329,000 | 8,734,000 | 7,633,000 | 10,554,000 | 9,779,000 | 10,130,000 | 7,622,000 | 20,269,000 | 15,009,000 | 16,506,000 | 19,242,000 | 22,673,000 | 17,604,000 | 14,933,000 | 17,465,000 | 19,937,000 | 17,025,000 | 18,737,000 | 32,358,000 | 25,379,000 | 20,675,000 | 21,793,000 | 25,821,000 | 22,444,000 | 22,400,000 | 22,776,000 | 20,522,000 | 19,842,000 | 17,107,000 | 18,223,000 | 19,975,000 | 19,930,000 | 17,551,000 | 16,850,000 | 14,432,000 | 15,690,000 | 14,586,000 | 14,300,000 | 12,524,000 | 13,226,000 | 12,083,000 | 11,232,000 | 11,426,000 | 10,495,000 | 8,830,000 | |||||||||||||||||||||||||||||||||||||
hardware and other | 8,387,000 | 13,645,000 | 16,644,000 | 6,331,000 | 8,376,000 | 9,930,000 | 14,728,000 | 8,358,000 | 8,225,000 | 10,330,000 | 13,752,000 | 5,199,000 | 6,771,000 | 9,420,000 | 9,108,000 | 7,115,000 | 5,416,000 | 4,655,000 | 7,690,000 | 4,173,000 | 5,464,000 | 5,200,000 | 3,318,000 | 3,820,000 | 4,261,000 | 3,911,000 | 10,651,000 | 4,189,000 | 6,183,000 | 4,966,000 | 8,369,000 | 4,140,000 | 3,660,000 | 3,410,000 | 7,919,000 | 2,728,000 | 2,534,000 | 3,419,000 | 5,686,000 | 3,334,000 | 2,301,000 | 2,146,000 | 4,043,000 | 1,137,000 | 1,479,000 | 1,070,000 | 3,831,000 | 1,489,000 | 1,423,000 | 1,954,000 | 1,394,000 | 1,847,000 | 1,661,000 | 2,953,000 | 1,251,000 | 1,897,000 | 1,148,000 | 2,115,000 | 1,134,000 | 1,652,000 | 1,430,000 | 1,415,000 | 1,371,000 | 2,466,000 | 1,788,000 | 1,492,000 | 1,571,000 | 2,600,000 | 1,497,000 | 1,826,000 | 1,761,000 | 2,607,000 | 1,401,000 | 1,529,000 | 1,778,000 | 2,427,000 | 1,453,000 | 1,442,000 | 1,811,000 | 2,120,000 | 1,248,000 | 1,403,000 | 1,500,000 | 2,110,000 | 1,605,000 | 1,884,000 | 1,473,000 | |
total revenues | 575,179,000 | 595,879,000 | 596,117,000 | 565,165,000 | 541,131,000 | 543,337,000 | 540,976,000 | 512,359,000 | 480,934,000 | 494,684,000 | 504,279,000 | 471,853,000 | 452,221,000 | 473,191,000 | 468,685,000 | 456,108,000 | 433,537,000 | 459,873,000 | 404,075,000 | 294,802,000 | 283,285,000 | 285,746,000 | 271,091,000 | 276,541,000 | 288,837,000 | 275,400,000 | 275,124,000 | 247,066,000 | 241,981,000 | 236,067,000 | 236,060,000 | 221,174,000 | 217,851,000 | 214,146,000 | 209,123,000 | 199,542,000 | 193,281,000 | 194,497,000 | 188,972,000 | 179,293,000 | 158,916,000 | 150,845,000 | 146,295,000 | 134,966,000 | 127,440,000 | 128,664,000 | 124,371,000 | 112,626,000 | 110,735,000 | 107,021,000 | 95,799,000 | 95,368,000 | 93,845,000 | 91,368,000 | 82,723,000 | 82,079,000 | 77,184,000 | 76,735,000 | 73,393,000 | 72,439,000 | 73,769,000 | 72,600,000 | 69,820,000 | 74,217,000 | 74,332,000 | 72,172,000 | 69,565,000 | 69,544,000 | 68,637,000 | 67,569,000 | 59,351,000 | 60,420,000 | 54,932,000 | 54,112,000 | 50,332,000 | 51,155,000 | 50,139,000 | 49,151,000 | 44,858,000 | 44,307,000 | 42,306,000 | 43,185,000 | 40,659,000 | 44,734,000 | 41,811,000 | 44,263,000 | 41,462,000 | |
yoy | 6.29% | 9.67% | 10.19% | 10.31% | 12.52% | 9.84% | 7.28% | 8.58% | 6.35% | 4.54% | 7.59% | 3.45% | 4.31% | 2.90% | 15.99% | 54.72% | 53.04% | 60.94% | 49.06% | 6.60% | -1.92% | 3.76% | -1.47% | 11.93% | 19.36% | 16.66% | 16.55% | 11.71% | 11.08% | 10.24% | 12.88% | 10.84% | 12.71% | 10.10% | 10.66% | 11.29% | 21.62% | 28.94% | 29.17% | 32.84% | 24.70% | 17.24% | 17.63% | 19.84% | 15.09% | 20.22% | 29.82% | 18.10% | 18.00% | 17.13% | 15.81% | 16.19% | 21.59% | 19.07% | 12.71% | 13.31% | 4.63% | 5.70% | 5.12% | -2.40% | -0.76% | 0.59% | 0.37% | 6.72% | 8.30% | 6.81% | 17.21% | 15.10% | 24.95% | 24.87% | 17.92% | 18.11% | 9.56% | 10.09% | 12.20% | 15.46% | 18.52% | 13.81% | 10.33% | -0.95% | 1.18% | -2.44% | -1.94% | |||||
qoq | -3.47% | -0.04% | 5.48% | 4.44% | -0.41% | 0.44% | 5.59% | 6.53% | -2.78% | -1.90% | 6.87% | 4.34% | -4.43% | 0.96% | 2.76% | 5.21% | -5.73% | 13.81% | 37.07% | 4.07% | -0.86% | 5.41% | -1.97% | -4.26% | 4.88% | 0.10% | 11.36% | 2.10% | 2.51% | 0.00% | 6.73% | 1.53% | 1.73% | 2.40% | 4.80% | 3.24% | -0.63% | 2.92% | 5.40% | 12.82% | 5.35% | 3.11% | 8.39% | 5.91% | -0.95% | 3.45% | 10.43% | 1.71% | 3.47% | 11.71% | 0.45% | 1.62% | 2.71% | 10.45% | 0.78% | 6.34% | 0.59% | 4.55% | 1.32% | -1.80% | 1.61% | 3.98% | -5.92% | -0.15% | 2.99% | 3.75% | 0.03% | 1.32% | 1.58% | 13.85% | -1.77% | 9.99% | 1.52% | 7.51% | -1.61% | 2.03% | 2.01% | 9.57% | 1.24% | 4.73% | -2.04% | 6.21% | -9.11% | 6.99% | -5.54% | 6.76% | ||
cost of revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subscriptions, maintenance, and professional services | 214,929,500 | 289,070,000 | 292,595,000 | 278,053,000 | 207,441,250 | 283,750,000 | 277,145,000 | 268,870,000 | 188,996,250 | 247,781,000 | 255,789,000 | 252,415,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of software development | 5,584,000 | 6,195,000 | 5,505,000 | 5,379,000 | 4,998,000 | 4,961,000 | 4,484,000 | 4,363,000 | 4,057,000 | 3,083,000 | 2,896,000 | 2,588,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of acquired software | 9,446,000 | 9,376,000 | 9,319,000 | 9,294,000 | 9,241,000 | 9,244,000 | 9,240,000 | 9,239,000 | 9,183,000 | 9,035,000 | 8,924,000 | 8,920,000 | 11,310,000 | 13,622,000 | 14,039,000 | 13,221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of revenues | 313,196,000 | 314,427,000 | 322,933,000 | 298,084,000 | 304,312,000 | 305,877,000 | 303,160,000 | 288,693,000 | 268,009,000 | 269,524,000 | 281,102,000 | 272,016,000 | 258,888,000 | 268,528,000 | 275,237,000 | 263,690,000 | 246,377,000 | 263,657,000 | 222,014,000 | 150,595,000 | 144,616,000 | 142,237,000 | 139,888,000 | 147,410,000 | 146,562,000 | 144,683,000 | 147,264,000 | 131,018,000 | 126,110,000 | 124,441,000 | 126,784,000 | 118,369,000 | 112,351,000 | 110,717,000 | 113,260,000 | 105,194,000 | 100,464,000 | 101,017,000 | 102,036,000 | 97,175,000 | 85,694,000 | 79,012,000 | 78,042,000 | 71,087,000 | 66,949,000 | 66,872,000 | 65,813,000 | 60,096,000 | 57,968,000 | 57,472,000 | 51,954,000 | 50,728,000 | 48,901,000 | 50,669,000 | 45,304,000 | 43,059,000 | 41,052,000 | 42,598,000 | 40,770,000 | 39,823,000 | 40,562,000 | 40,125,000 | 39,801,000 | 40,978,000 | 41,097,000 | 40,175,000 | 39,273,000 | 40,599,000 | 38,687,000 | 38,480,000 | 37,548,000 | 35,984,000 | 33,302,000 | 33,775,000 | 32,310,000 | 30,916,000 | 29,982,000 | 30,205,000 | 29,396,000 | 28,202,000 | 26,286,000 | 26,936,000 | 27,546,000 | 26,670,000 | 26,515,000 | 27,163,000 | 26,637,000 | |
gross profit | 261,983,000 | 281,452,000 | 273,184,000 | 267,081,000 | 236,819,000 | 237,460,000 | 237,816,000 | 223,666,000 | 212,925,000 | 225,160,000 | 223,177,000 | 199,837,000 | 193,333,000 | 204,663,000 | 193,448,000 | 192,418,000 | 187,160,000 | 196,216,000 | 182,061,000 | 144,207,000 | 138,669,000 | 143,509,000 | 131,203,000 | 129,131,000 | 142,275,000 | 130,717,000 | 127,860,000 | 116,048,000 | 115,871,000 | 111,626,000 | 109,276,000 | 102,805,000 | 105,500,000 | 103,429,000 | 95,863,000 | 94,348,000 | 92,817,000 | 93,480,000 | 86,936,000 | 82,118,000 | 73,222,000 | 71,833,000 | 68,253,000 | 63,879,000 | 60,491,000 | 61,792,000 | 58,558,000 | 52,530,000 | 52,767,000 | 49,549,000 | 43,845,000 | 44,640,000 | 44,944,000 | 40,699,000 | 37,419,000 | 39,020,000 | 36,132,000 | 34,137,000 | 32,623,000 | 32,616,000 | 33,207,000 | 32,475,000 | 30,019,000 | 33,239,000 | 33,235,000 | 31,997,000 | 30,292,000 | 28,945,000 | 29,950,000 | 29,089,000 | 21,803,000 | 24,436,000 | 21,630,000 | 20,337,000 | 18,022,000 | 20,239,000 | 20,157,000 | 18,946,000 | 15,462,000 | 16,105,000 | 16,020,000 | 16,249,000 | 13,113,000 | 18,064,000 | 15,296,000 | 17,100,000 | 14,825,000 | |
yoy | 10.63% | 18.53% | 14.87% | 19.41% | 11.22% | 5.46% | 6.56% | 11.92% | 10.13% | 10.02% | 15.37% | 3.86% | 3.30% | 4.30% | 6.25% | 33.43% | 34.97% | 36.73% | 38.76% | 11.67% | -2.53% | 9.79% | 2.61% | 11.27% | 22.79% | 17.10% | 17.01% | 12.88% | 9.83% | 7.93% | 13.99% | 8.96% | 13.66% | 10.64% | 10.27% | 14.89% | 26.76% | 30.14% | 27.37% | 28.55% | 21.05% | 16.25% | 16.56% | 21.60% | 14.64% | 24.71% | 33.56% | 17.67% | 17.41% | 21.75% | 17.17% | 14.40% | 24.39% | 19.22% | 14.70% | 19.63% | 8.81% | 5.12% | 8.67% | -1.87% | -0.08% | 1.49% | -0.90% | 14.84% | 10.97% | 10.00% | 38.94% | 18.45% | 38.47% | 43.03% | 20.98% | 20.74% | 7.31% | 7.34% | 16.56% | 25.67% | 25.82% | 16.60% | 17.91% | -10.84% | 4.73% | -4.98% | -11.55% | |||||
qoq | -6.92% | 3.03% | 2.29% | 12.78% | -0.27% | -0.15% | 6.33% | 5.04% | -5.43% | 0.89% | 11.68% | 3.36% | -5.54% | 5.80% | 0.54% | 2.81% | -4.62% | 7.77% | 26.25% | 3.99% | -3.37% | 9.38% | 1.60% | -9.24% | 8.84% | 2.23% | 10.18% | 0.15% | 3.80% | 2.15% | 6.29% | -2.55% | 2.00% | 7.89% | 1.61% | 1.65% | -0.71% | 7.53% | 5.87% | 12.15% | 1.93% | 5.25% | 6.85% | 5.60% | -2.11% | 5.52% | 11.48% | -0.45% | 6.49% | 13.01% | -1.78% | -0.68% | 10.43% | 8.77% | -4.10% | 7.99% | 5.84% | 4.64% | 0.02% | -1.78% | 2.25% | 8.18% | -9.69% | 0.01% | 3.87% | 5.63% | 4.65% | -3.36% | 2.96% | 33.42% | -10.78% | 12.97% | 6.36% | 12.85% | -10.95% | 0.41% | 6.39% | 22.53% | -3.99% | 0.53% | -1.41% | 23.92% | -27.41% | 18.10% | -10.55% | 15.35% | ||
gross margin % | 45.55% | 47.23% | 45.83% | 47.26% | 43.76% | 43.70% | 43.96% | 43.65% | 44.27% | 45.52% | 44.26% | 42.35% | 42.75% | 43.25% | 41.27% | 42.19% | 43.17% | 42.67% | 45.06% | 48.92% | 48.95% | 50.22% | 48.40% | 46.70% | 49.26% | 47.46% | 46.47% | 46.97% | 47.88% | 47.29% | 46.29% | 46.48% | 48.43% | 48.30% | 45.84% | 47.28% | 48.02% | 48.06% | 46.00% | 45.80% | 46.08% | 47.62% | 46.65% | 47.33% | 47.47% | 48.03% | 47.08% | 46.64% | 47.65% | 46.30% | 45.77% | 46.81% | 47.89% | 44.54% | 45.23% | 47.54% | 46.81% | 44.49% | 44.45% | 45.03% | 45.01% | 44.73% | 42.99% | 44.79% | 44.71% | 44.33% | 43.54% | 41.62% | 43.64% | 43.05% | 36.74% | 40.44% | 39.38% | 37.58% | 35.81% | 39.56% | 40.20% | 38.55% | 34.47% | 36.35% | 37.87% | 37.63% | 32.25% | 40.38% | 36.58% | 38.63% | 35.76% | |
sales and marketing expense | 38,225,000 | 37,560,000 | 36,312,000 | 36,473,000 | 41,536,000 | 38,203,000 | 41,565,000 | 36,427,000 | 39,666,000 | 35,898,000 | 37,103,000 | 37,103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expense | 80,423,000 | 79,971,000 | 76,601,000 | 79,452,000 | 80,348,000 | 72,460,000 | 75,420,000 | 72,710,000 | 80,015,000 | 78,519,000 | 77,681,000 | 72,360,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development expense | 54,114,000 | 51,788,000 | 50,842,000 | 47,844,000 | 29,435,000 | 30,120,000 | 28,951,000 | 29,433,000 | 26,164,000 | 28,282,000 | 28,153,000 | 26,987,000 | 32,667,000 | 25,190,000 | 23,386,000 | 23,941,000 | 24,238,000 | 24,002,000 | 23,428,000 | 21,813,000 | 22,411,000 | 21,642,000 | 21,949,000 | 22,361,000 | 21,170,000 | 21,130,000 | 20,101,000 | 18,941,000 | 17,335,000 | 17,050,000 | 15,831,000 | 13,048,000 | 12,017,000 | 11,834,000 | 11,874,000 | 11,599,000 | 11,792,000 | 11,070,000 | 10,336,000 | 9,956,000 | 8,615,000 | 7,193,000 | 7,110,000 | 7,004,000 | 6,615,000 | 6,567,000 | 6,389,000 | 6,172,000 | 6,095,000 | 5,982,000 | 5,598,000 | 5,365,000 | 4,273,000 | 5,408,000 | 5,094,000 | 2,634,000 | 4,196,000 | 5,035,000 | 4,549,000 | 3,478,000 | 3,233,000 | 3,744,000 | 3,516,000 | 3,112,000 | 2,973,000 | 2,839,000 | 2,235,000 | 1,801,000 | 1,416,000 | 2,253,000 | 1,816,000 | 1,177,000 | 639,000 | 1,404,000 | 1,223,000 | |||||||||||||
amortization of other intangibles | 14,246,000 | 14,201,000 | 13,833,000 | 14,139,000 | 13,814,000 | 13,850,000 | 13,845,000 | 18,118,000 | 19,332,000 | 18,526,000 | 18,366,000 | 18,407,000 | 18,104,000 | 14,941,000 | 13,604,000 | 14,714,000 | 7,753,750 | 14,183,000 | 11,420,000 | 5,412,000 | 4,044,000 | 5,392,000 | 5,392,000 | 5,392,000 | 3,940,500 | 5,646,000 | 5,266,000 | 4,850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | 74,975,000 | 97,932,000 | 95,596,000 | 89,173,000 | 71,686,000 | 82,827,000 | 78,035,000 | 66,978,000 | 47,748,000 | 63,935,000 | 61,874,000 | 44,980,000 | 40,711,000 | 60,913,000 | 56,757,000 | 55,868,000 | 48,052,000 | 56,184,000 | 38,291,000 | 38,208,000 | 48,036,000 | 49,656,000 | 41,341,000 | 33,893,000 | 45,157,000 | 40,053,000 | 36,666,000 | 34,491,000 | 38,927,000 | 37,585,000 | 37,142,000 | 38,838,000 | 44,259,000 | 43,447,000 | 37,075,000 | 36,149,000 | 35,404,000 | 36,945,000 | 30,915,000 | 28,041,000 | 19,780,000 | 31,489,000 | 29,596,000 | 27,178,000 | 24,593,000 | 26,745,000 | 23,622,000 | 19,862,000 | 19,452,000 | 17,857,000 | 14,470,000 | 15,419,000 | 18,659,000 | 12,455,000 | 10,044,000 | 14,322,000 | 12,380,000 | 9,833,000 | 9,982,000 | 11,189,000 | 11,831,000 | 10,485,000 | 8,136,000 | 10,949,000 | 12,463,000 | 11,397,000 | 9,975,000 | 9,708,000 | 11,937,000 | 1,782,000 | 4,668,000 | 9,580,000 | 7,928,000 | 5,796,000 | 3,476,000 | 6,255,000 | 6,630,000 | 5,628,000 | 3,262,000 | 4,794,000 | 4,060,000 | 3,211,000 | 654,000 | 5,325,000 | 3,401,000 | 5,018,000 | 3,376,000 | |
yoy | 4.59% | 18.24% | 22.50% | 33.14% | 50.13% | 29.55% | 26.12% | 48.91% | 17.29% | 4.96% | 9.02% | -19.49% | -15.28% | 8.42% | 48.23% | 46.22% | 0.03% | 13.15% | -7.38% | 12.73% | 6.38% | 23.98% | 12.75% | -1.73% | 16.00% | 6.57% | -1.28% | -11.19% | -12.05% | -13.49% | 0.18% | 7.44% | 25.01% | 17.60% | 19.93% | 28.91% | 78.99% | 17.33% | 4.46% | 3.18% | -19.57% | 17.74% | 25.29% | 36.83% | 26.43% | 49.77% | 63.25% | 28.82% | 4.25% | 43.37% | 44.07% | 7.66% | 50.72% | 26.67% | 0.62% | 28.00% | 4.64% | -6.22% | 22.69% | 2.19% | -5.07% | -8.00% | -18.44% | 12.78% | 4.41% | 539.56% | 113.69% | 1.34% | 50.57% | -69.25% | 34.29% | 53.16% | 19.58% | 2.99% | 6.56% | 30.48% | 63.30% | 75.27% | 398.78% | -9.97% | 19.38% | -36.01% | -80.63% | |||||
qoq | -23.44% | 2.44% | 7.20% | 24.39% | -13.45% | 6.14% | 16.51% | 40.27% | -25.32% | 3.33% | 37.56% | 10.49% | -33.17% | 7.32% | 1.59% | 16.27% | -14.47% | 46.73% | 0.22% | -20.46% | -3.26% | 20.11% | 21.98% | -24.94% | 12.74% | 9.24% | 6.31% | -11.40% | 3.57% | 1.19% | -4.37% | -12.25% | 1.87% | 17.19% | 2.56% | 2.10% | -4.17% | 19.51% | 10.25% | 41.76% | -37.18% | 6.40% | 8.90% | 10.51% | -8.05% | 13.22% | 18.93% | 2.11% | 8.93% | 23.41% | -6.15% | -17.36% | 49.81% | 24.00% | -29.87% | 15.69% | 25.90% | -1.49% | -10.79% | -5.43% | 12.84% | 28.87% | -25.69% | -12.15% | 9.35% | 14.26% | 2.75% | -18.67% | 569.87% | -61.83% | -51.27% | 20.84% | 36.78% | 66.74% | -44.43% | -5.66% | 17.80% | 72.53% | -31.96% | 18.08% | 26.44% | 390.98% | -87.72% | 56.57% | -32.22% | 48.64% | ||
operating margin % | 13.04% | 16.43% | 16.04% | 15.78% | 13.25% | 15.24% | 14.42% | 13.07% | 9.93% | 12.92% | 12.27% | 9.53% | 9.00% | 12.87% | 12.11% | 12.25% | 11.08% | 12.22% | 9.48% | 12.96% | 16.96% | 17.38% | 15.25% | 12.26% | 15.63% | 14.54% | 13.33% | 13.96% | 16.09% | 15.92% | 15.73% | 17.56% | 20.32% | 20.29% | 17.73% | 18.12% | 18.32% | 19.00% | 16.36% | 15.64% | 12.45% | 20.88% | 20.23% | 20.14% | 19.30% | 20.79% | 18.99% | 17.64% | 17.57% | 16.69% | 15.10% | 16.17% | 19.88% | 13.63% | 12.14% | 17.45% | 16.04% | 12.81% | 13.60% | 15.45% | 16.04% | 14.44% | 11.65% | 14.75% | 16.77% | 15.79% | 14.34% | 13.96% | 17.39% | 2.64% | 7.87% | 15.86% | 14.43% | 10.71% | 6.91% | 12.23% | 13.22% | 11.45% | 7.27% | 10.82% | 9.60% | 7.44% | 1.61% | 11.90% | 8.13% | 11.34% | 8.14% | |
interest expense | -1,252,000 | -1,235,000 | -1,262,000 | -1,246,000 | -1,259,000 | -1,235,000 | -1,253,000 | -2,184,000 | -3,750,000 | -5,808,000 | -6,387,000 | -7,684,000 | -8,103,000 | -9,258,000 | -6,214,000 | -4,804,000 | -4,987,000 | -5,396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 11,240,000 | 10,855,000 | 8,179,000 | 7,363,000 | 6,340,000 | 4,504,000 | 1,883,000 | 1,845,000 | 652,000 | 787,000 | 643,000 | 1,246,000 | 1,011,000 | 131,000 | 216,000 | 364,000 | 295,000 | 445,000 | 88,000 | 376,000 | 280,000 | 470,000 | 990,000 | 2,633,000 | 499,000 | -247,000 | 586,000 | 1,180,000 | 1,041,000 | 558,000 | 599,000 | 914,000 | 75,000 | -285,000 | -526,000 | -720,000 | -467,000 | -240,000 | 255,000 | 185,000 | 181,000 | 3,990,000 | -562,000 | -500,000 | -1,030,000 | -568,000 | -102,000 | -42,000 | -27,000 | -42,000 | -63,000 | -14,000 | 137,000 | 398,000 | 244,000 | 402,000 | 548,000 | 441,000 | 364,000 | 447,000 | 477,000 | 306,000 | 200,000 | 97,000 | 303,000 | 224,000 | 233,000 | 146,000 | 36,000 | 138,000 | 41,000 | 102,000 | ||||||||||||||||
income before income taxes | 84,963,000 | 107,552,000 | 102,513,000 | 95,290,000 | 76,767,000 | 86,096,000 | 78,665,000 | 66,639,000 | 44,650,000 | 58,914,000 | 56,130,000 | 38,542,000 | 33,619,000 | 51,786,000 | 50,759,000 | 51,428,000 | 43,360,000 | 51,233,000 | 26,092,000 | 38,296,000 | 48,412,000 | 49,936,000 | 41,811,000 | 34,883,000 | 47,790,000 | 40,552,000 | 36,419,000 | 35,077,000 | 40,107,000 | 38,626,000 | 37,700,000 | 39,437,000 | 45,173,000 | 43,522,000 | 36,974,000 | 35,959,000 | 35,119,000 | 36,419,000 | 30,195,000 | 27,574,000 | 19,540,000 | 31,744,000 | 29,781,000 | 27,359,000 | 24,760,000 | 26,698,000 | 23,406,000 | 19,603,000 | 19,062,000 | 17,572,000 | 14,132,000 | 15,035,000 | 17,810,000 | 11,682,000 | 9,341,000 | 13,504,000 | 11,818,000 | 9,309,000 | 9,482,000 | 10,159,000 | 11,263,000 | 10,383,000 | 8,094,000 | 10,922,000 | 12,421,000 | 11,334,000 | 9,961,000 | 9,845,000 | 12,335,000 | 2,026,000 | 5,070,000 | 10,128,000 | 8,369,000 | 6,160,000 | 3,923,000 | 6,732,000 | 6,936,000 | 5,828,000 | 3,359,000 | 2,132,000 | 4,284,000 | 3,444,000 | 800,000 | 3,019,000 | 3,539,000 | 5,059,000 | 3,478,000 | |
income tax provision | 19,432,000 | 23,159,000 | 17,886,000 | 14,238,000 | 11,546,000 | 10,199,000 | 10,927,000 | 12,469,000 | 5,747,000 | 11,903,000 | 7,000,000 | 7,667,000 | 2,542,000 | -1,447,000 | 10,813,000 | 11,444,000 | -11,422,000 | 7,063,000 | 562,000 | 1,320,000 | -5,682,000 | 10,652,000 | -12,081,000 | -12,667,000 | 1,000,000 | 162,000 | 4,420,000 | 7,729,000 | 8,555,000 | -298,000 | -1,461,000 | 1,612,000 | -16,625,000 | 5,259,000 | 5,396,000 | 3,653,000 | -16,523,000 | 14,155,000 | 11,323,000 | 10,495,000 | 10,922,000 | 11,602,000 | 10,945,000 | 10,086,000 | 9,443,000 | 9,698,000 | 8,666,000 | 7,720,000 | 8,550,000 | 6,523,000 | 5,639,000 | 5,659,000 | 6,978,000 | 4,577,000 | 3,660,000 | 4,805,000 | 4,312,000 | 3,685,000 | 3,754,000 | 2,949,000 | 4,540,000 | 4,134,000 | 3,222,000 | 4,266,000 | 4,946,000 | 4,461,000 | 3,955,000 | 4,714,000 | 5,976,000 | 1,780,000 | 1,944,000 | 3,938,000 | 3,209,000 | 2,410,000 | 1,522,000 | 2,555,000 | 2,523,000 | 2,068,000 | 1,347,000 | 1,976,000 | 1,703,000 | 1,423,000 | 330,000 | 2,331,000 | 1,507,000 | 2,084,000 | 1,387,000 | |
net income | 65,531,000 | 84,393,000 | 84,627,000 | 81,052,000 | 65,221,000 | 75,897,000 | 67,738,000 | 54,170,000 | 38,903,000 | 47,011,000 | 49,130,000 | 30,875,000 | 31,077,000 | 53,233,000 | 39,946,000 | 39,984,000 | 54,782,000 | 44,170,000 | 25,530,000 | 36,976,000 | 54,094,000 | 39,284,000 | 53,892,000 | 47,550,000 | 46,790,000 | 40,390,000 | 31,999,000 | 27,348,000 | 31,552,000 | 38,924,000 | 39,161,000 | 37,825,000 | 61,798,000 | 38,263,000 | 31,578,000 | 32,306,000 | 51,642,000 | 22,264,000 | 18,872,000 | 17,079,000 | 8,618,000 | 20,142,000 | 18,836,000 | 17,273,000 | 15,317,000 | 17,000,000 | 14,740,000 | 11,883,000 | 10,512,000 | 11,049,000 | 8,493,000 | 9,376,000 | 10,832,000 | 7,105,000 | 5,681,000 | 8,699,000 | 7,506,000 | 5,624,000 | 5,728,000 | 7,210,000 | 6,723,000 | 6,249,000 | 4,872,000 | 6,656,000 | 7,475,000 | 6,873,000 | 6,006,000 | 5,131,000 | 6,359,000 | 246,000 | 3,126,000 | 6,190,000 | 5,160,000 | 3,750,000 | 2,401,000 | 4,177,000 | 4,413,000 | 3,760,000 | 2,012,000 | 3,121,000 | 2,581,000 | 2,021,000 | 470,000 | 3,030,000 | 2,032,000 | 2,975,000 | 2,091,000 | |
yoy | 0.48% | 11.19% | 24.93% | 49.63% | 67.65% | 61.45% | 37.88% | 75.45% | 25.18% | -11.69% | 22.99% | -22.78% | -43.27% | 20.52% | 56.47% | 8.14% | 1.27% | 12.44% | -52.63% | -22.24% | 15.61% | -2.74% | 68.42% | 73.87% | 48.29% | 3.77% | -18.29% | -27.70% | -48.94% | 1.73% | 24.01% | 17.08% | 19.67% | 71.86% | 67.33% | 89.16% | 499.23% | 10.54% | 0.19% | -1.12% | -43.74% | 18.48% | 27.79% | 45.36% | 45.71% | 53.86% | 73.55% | 26.74% | -2.95% | 55.51% | 49.50% | 7.78% | 44.31% | 26.33% | -0.82% | 20.65% | 11.65% | -10.00% | 17.57% | 8.32% | -10.06% | -9.08% | -18.88% | 29.72% | 17.55% | 2693.90% | 92.13% | -17.11% | 23.24% | -93.44% | 30.20% | 48.19% | 16.93% | -0.27% | 19.33% | 33.84% | 70.98% | 86.05% | 328.09% | 3.00% | 27.02% | -32.07% | -77.52% | |||||
qoq | -22.35% | -0.28% | 4.41% | 24.27% | -14.07% | 12.04% | 25.05% | 39.24% | -17.25% | -4.31% | 59.13% | -0.65% | -41.62% | 33.26% | -0.10% | -27.01% | 24.03% | 73.01% | -30.96% | -31.64% | 37.70% | -27.11% | 13.34% | 1.62% | 15.85% | 26.22% | 17.01% | -13.32% | -18.94% | -0.61% | 3.53% | -38.79% | 61.51% | 21.17% | -2.25% | -37.44% | 131.95% | 17.97% | 10.50% | 98.18% | -57.21% | 6.93% | 9.05% | 12.77% | -9.90% | 15.33% | 24.04% | 13.04% | -4.86% | 30.10% | -9.42% | -13.44% | 52.46% | 25.07% | -34.69% | 15.89% | 33.46% | -1.82% | -20.55% | 7.24% | 7.59% | 28.26% | -26.80% | -10.96% | 8.76% | 14.44% | 17.05% | -19.31% | 2484.96% | -92.13% | -49.50% | 19.96% | 37.60% | 56.18% | -42.52% | -5.35% | 17.37% | 86.88% | -35.53% | 20.92% | 27.71% | 330.00% | -84.49% | 49.11% | -31.70% | 42.28% | ||
net income margin % | 11.39% | 14.16% | 14.20% | 14.34% | 12.05% | 13.97% | 12.52% | 10.57% | 8.09% | 9.50% | 9.74% | 6.54% | 6.87% | 11.25% | 8.52% | 8.77% | 12.64% | 9.60% | 6.32% | 12.54% | 19.10% | 13.75% | 19.88% | 17.19% | 16.20% | 14.67% | 11.63% | 11.07% | 13.04% | 16.49% | 16.59% | 17.10% | 28.37% | 17.87% | 15.10% | 16.19% | 26.72% | 11.45% | 9.99% | 9.53% | 5.42% | 13.35% | 12.88% | 12.80% | 12.02% | 13.21% | 11.85% | 10.55% | 9.49% | 10.32% | 8.87% | 9.83% | 11.54% | 7.78% | 6.87% | 10.60% | 9.72% | 7.33% | 7.80% | 9.95% | 9.11% | 8.61% | 6.98% | 8.97% | 10.06% | 9.52% | 8.63% | 7.38% | 9.26% | 0.36% | 5.27% | 10.24% | 9.39% | 6.93% | 4.77% | 8.17% | 8.80% | 7.65% | 4.49% | 7.04% | 6.10% | 4.68% | 1.16% | 6.77% | 4.86% | 6.72% | 5.04% | |
earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1,520 | 1,960 | 1,960 | 1,880 | 1,530 | 1,780 | 1,590 | 1,280 | 930 | 1,120 | 1,170 | 740 | 740 | 1,280 | 960 | 970 | 1,340 | 1,080 | 630 | 910 | 1,350 | 980 | 1,350 | 1,200 | 1,210 | 1,040 | 830 | 710 | 830 | 1,000 | 1,020 | 1,000 | 1,660 | 1,020 | 850 | 880 | 1,410 | 610 | 520 | 470 | 240 | 590 | 560 | 510 | 470 | 520 | 450 | 360 | 330 | 340 | 270 | 310 | 360 | 240 | 190 | 280 | 240 | 180 | 180 | 220 | 200 | 180 | 140 | 190 | 210 | 190 | 170 | 130 | 170 | 10 | 80 | 160 | 130 | 100 | 60 | 110 | 110 | 100 | 50 | 32.5 | 70 | 50 | 10 | 42.5 | 50 | 70 | 50 | |
diluted | 1,500 | 1,930 | 1,930 | 1,840 | 1,490 | 1,740 | 1,570 | 1,260 | 910 | 1,100 | 1,150 | 730 | 730 | 1,260 | 940 | 940 | 1,290 | 1,040 | 610 | 880 | 1,300 | 940 | 1,300 | 1,160 | 1,160 | 1,000 | 800 | 690 | 810 | 960 | 970 | 950 | 1,580 | 970 | 810 | 830 | 1,310 | 580 | 490 | 440 | 210 | 550 | 520 | 480 | 430 | 480 | 420 | 330 | 300 | 320 | 250 | 280 | 330 | 220 | 170 | 260 | 230 | 170 | 170 | 210 | 190 | 170 | 130 | 180 | 200 | 190 | 160 | 130 | 160 | 10 | 80 | 150 | 120 | 90 | 60 | 100 | 110 | 90 | 50 | 30 | 60 | 50 | 10 | 40 | 50 | 70 | 50 | |
appraisal services | 8,540,000 | 8,638,000 | 8,812,000 | 8,518,000 | 7,912,000 | 7,146,000 | 6,265,000 | 6,465,000 | 5,274,000 | 5,394,000 | 4,696,000 | 5,763,000 | 6,024,000 | 6,008,000 | 6,233,000 | 5,214,000 | 5,376,000 | 5,544,000 | 5,532,000 | 5,394,000 | 5,755,000 | 6,290,000 | 6,366,000 | 6,612,000 | 6,204,000 | 6,541,000 | 6,984,000 | 6,558,000 | 5,728,000 | 6,557,000 | 6,691,000 | 6,089,000 | 5,705,000 | 5,802,000 | 5,444,000 | 4,851,000 | 4,971,000 | 5,207,000 | 5,591,000 | 5,496,000 | 5,594,000 | 5,771,000 | 5,682,000 | 5,283,000 | 5,761,000 | 5,987,000 | 6,197,000 | 5,742,000 | 5,612,000 | 4,925,000 | 4,275,000 | 4,102,000 | 4,692,000 | 5,054,000 | 4,892,000 | 4,849,000 | 5,289,000 | 4,378,000 | 4,582,000 | 4,804,000 | 4,927,000 | 6,007,000 | 5,580,000 | 5,028,000 | 4,920,000 | 5,108,000 | 4,699,000 | 4,443,000 | 4,147,000 | 4,635,000 | 5,149,000 | 5,989,000 | 6,406,000 | 7,045,000 | 7,954,000 | |||||||||||||
subscriptions, professional services and maintenance | 180,254,250 | 239,928,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative expenses | 75,304,000 | 103,619,000 | 99,701,000 | 97,895,000 | 101,036,000 | 101,847,000 | 108,922,000 | 78,774,000 | 62,736,000 | 66,819,000 | 62,521,000 | 67,485,000 | 70,265,000 | 63,888,000 | 65,827,000 | 57,766,000 | 55,134,000 | 52,605,000 | 52,262,000 | 47,604,000 | 45,725,000 | 44,656,000 | 43,451,000 | 43,142,000 | 42,163,000 | 42,007,000 | 42,232,000 | 40,759,000 | 42,507,000 | 31,869,000 | 30,396,000 | 28,545,000 | 28,130,000 | 27,344,000 | 27,419,000 | 25,367,000 | 26,091,000 | 24,581,000 | 22,646,000 | 22,763,000 | 20,909,000 | 21,699,000 | 21,335,000 | 21,141,000 | 18,755,000 | 18,466,000 | 17,288,000 | 17,143,000 | 17,337,000 | 17,439,000 | 17,561,000 | 18,507,000 | 17,114,000 | 17,084,000 | 17,410,000 | 16,768,000 | 15,985,000 | 15,418,000 | 14,752,000 | 13,276,000 | 12,691,000 | 12,781,000 | 12,976,000 | 13,639,000 | 13,201,000 | 12,993,000 | 11,878,000 | 11,590,000 | 11,445,000 | 11,263,000 | 11,944,000 | 12,200,000 | 11,312,000 | 11,412,000 | 10,527,000 | |||||||||||||
software services | 63,125,000 | 61,497,000 | 53,790,000 | 54,624,000 | 53,337,000 | 47,640,000 | 42,676,000 | 47,946,000 | 43,654,000 | 52,133,000 | 52,220,000 | 54,997,000 | 57,401,000 | 48,443,000 | 46,457,000 | 48,199,000 | 50,674,000 | 45,939,000 | 47,280,000 | 47,479,000 | 47,372,000 | 45,018,000 | 41,596,000 | 44,738,000 | 46,040,000 | 42,430,000 | 38,087,000 | 36,398,000 | 34,563,000 | 30,804,000 | 28,227,000 | 31,159,000 | 30,128,000 | 24,307,000 | 23,861,000 | 24,860,000 | 20,461,000 | 21,042,000 | 22,099,000 | 21,737,000 | 18,530,000 | 17,217,000 | 17,644,000 | 17,992,000 | 16,764,000 | 16,060,000 | 16,718,000 | 18,506,000 | 17,056,000 | 19,460,000 | 20,383,000 | 21,330,000 | 19,232,000 | 20,024,000 | 18,600,000 | 19,848,000 | 16,525,000 | 9,215,000 | 18,276,000 | 17,728,000 | 15,064,000 | 14,910,000 | 14,497,000 | 15,061,000 | 13,120,000 | 12,708,000 | 13,103,000 | 13,469,000 | 12,252,000 | 12,654,000 | 12,256,000 | 13,274,000 | 11,602,000 | |||||||||||||||
subscriptions, software services and maintenance | 244,192,000 | 236,896,000 | 223,123,000 | 241,944,000 | 199,771,000 | 134,320,000 | 128,557,000 | 125,881,000 | 124,287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired software | 12,918,000 | 12,896,000 | 11,823,000 | 7,964,000 | 7,964,000 | 7,965,000 | 8,006,000 | 8,027,000 | 7,997,000 | 7,975,000 | 7,988,000 | 6,682,000 | 5,969,000 | 5,897,000 | 5,724,000 | 5,382,000 | 5,443,000 | 5,473,000 | 5,360,000 | 5,410,000 | 5,498,000 | 5,598,000 | 5,680,000 | 5,459,000 | 2,976,000 | 552,000 | 456,000 | 456,000 | 485,000 | 448,000 | 444,000 | 481,000 | 493,000 | 513,000 | 549,000 | 518,000 | 478,000 | 482,000 | 410,000 | 343,000 | 243,000 | 244,000 | 295,000 | 398,000 | 398,000 | 398,000 | 398,000 | 369,000 | 369,000 | 358,000 | 315,000 | 430,000 | 472,000 | 461,000 | 436,000 | 1,031,000 | 427,000 | 427,000 | 394,000 | 353,000 | 353,000 | 353,000 | 301,000 | |||||||||||||||||||||||||
other income including interest expense | -12,199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
software services, maintenance and subscriptions | 131,779,000 | 130,674,000 | 128,545,000 | 125,759,000 | 117,160,000 | 111,843,000 | 111,508,000 | 109,487,000 | 106,085,000 | 99,886,000 | 98,036,000 | 96,172,000 | 93,540,000 | 88,329,000 | 88,623,000 | 86,717,000 | 85,270,000 | 77,521,000 | 72,764,000 | 69,678,000 | 65,377,000 | 61,662,000 | 61,428,000 | 58,274,000 | 54,999,000 | 52,616,000 | 51,786,000 | 46,382,000 | 45,168,000 | 43,485,000 | 43,118,000 | 39,813,000 | 37,405,000 | 35,689,000 | 35,502,000 | 35,180,000 | 33,901,000 | 34,708,000 | 34,595,000 | 34,881,000 | 34,679,000 | 35,259,000 | 34,174,000 | 33,087,000 | 32,692,000 | 31,988,000 | 31,123,000 | 30,444,000 | ||||||||||||||||||||||||||||||||||||||||
amortization of customer and trade name intangibles | 4,475,000 | 4,386,000 | 4,041,000 | 3,315,000 | 3,499,000 | 3,492,000 | 3,463,000 | 3,458,000 | 3,458,000 | 3,458,000 | 3,453,000 | 3,362,000 | 2,320,000 | 1,282,000 | 1,151,000 | 1,152,000 | 1,153,000 | 1,136,000 | 1,128,000 | 1,129,000 | 1,129,000 | 1,129,000 | 1,131,000 | 1,093,000 | 1,103,000 | 1,137,000 | 946,000 | 923,000 | 801,000 | 803,000 | 804,000 | 806,000 | 806,000 | 807,000 | 806,000 | 671,000 | 685,000 | 677,000 | 672,000 | 668,000 | 612,000 | 591,000 | 567,000 | 403,000 | 372,000 | 356,000 | 347,000 | 345,000 | 326,000 | 325,000 | 322,000 | |||||||||||||||||||||||||||||||||||||
other expense | -101,000 | -190,000 | -167,000 | 47,000 | 216,000 | 259,000 | 390,000 | 285,000 | 338,000 | 384,000 | 849,000 | 773,000 | 703,000 | -524,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | 8,618,000 | 20,142,000 | 18,836,000 | 17,273,000 | 15,317,000 | 17,000,000 | 14,740,000 | 11,883,000 | 10,675,000 | 11,049,000 | 8,493,000 | 9,381,000 | 10,914,000 | 7,105,000 | 5,681,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
software licenses | 8,732,000 | 8,704,000 | 8,294,000 | 7,442,000 | 9,833,000 | 7,631,000 | 8,308,000 | 6,822,000 | 8,469,000 | 9,260,000 | 8,735,000 | 8,449,000 | 11,296,000 | 10,167,000 | 9,912,000 | 10,756,000 | 9,844,000 | 11,372,000 | 11,905,000 | 8,369,000 | 10,503,000 | 8,196,000 | 8,393,000 | 7,971,000 | 9,597,000 | 10,422,000 | 9,824,000 | 7,571,000 | 8,190,000 | 7,153,000 | 7,872,000 | 6,337,000 | 9,048,000 | 6,955,000 | 7,403,000 | 6,852,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted-average common shares outstanding | 31,267,000 | 31,097,000 | 32,005,000 | 32,086,000 | 34,075,000 | 34,103,000 | 34,862,000 | 35,101,000 | 35,240,000 | 35,118,000 | 35,343,000 | 35,497,000 | 37,714,000 | 38,474,000 | 38,087,000 | 38,020,000 | 38,735,000 | 38,688,000 | 38,540,000 | 38,813,000 | 38,817,000 | 38,705,000 | 39,026,000 | 39,114,000 | 39,439,000 | 39,104,000 | 39,615,000 | 40,229,000 | 41,288,000 | 41,307,000 | 41,420,000 | 41,468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted weighted-average common shares outstanding | 33,154,000 | 32,960,000 | 33,848,000 | 33,720,000 | 35,528,000 | 35,410,000 | 36,203,000 | 36,655,000 | 36,624,000 | 36,487,000 | 36,723,000 | 36,747,000 | 39,184,000 | 40,019,000 | 39,633,000 | 39,527,000 | 41,352,000 | 41,395,000 | 41,448,000 | 42,066,000 | 41,868,000 | 41,898,000 | 41,946,000 | 41,894,000 | 42,075,000 | 41,771,000 | 41,943,000 | 42,735,000 | 44,566,000 | 44,350,000 | 44,803,000 | 45,062,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash legal settlement related to warrants | 9,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
software services and maintenance | 19,376,250 | 26,737,000 | 26,180,000 | 24,588,000 | 22,989,000 | 22,647,000 | 22,949,000 | 21,745,000 | 20,300,000 | 20,171,000 | 19,963,000 | 19,913,000 | 18,304,000 | 18,450,000 | 18,662,000 | 17,324,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charge | 1,260,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of acquisition intangibles | 386,250 | 515,000 | 515,000 | 515,000 | 539,000 | 583,000 | 670,000 | 922,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of investment in h.t.e., inc. |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 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 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 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 | 2004-03-31 | 2003-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,015,400,000 | 834,101,000 | 787,447,000 | 705,729,000 | 744,721,000 | 538,296,000 | 250,722,000 | 188,237,000 | 165,493,000 | 131,486,000 | 118,764,000 | 130,845,000 | 173,857,000 | 185,927,000 | 253,062,000 | 243,262,000 | 234,128,000 | 216,773,000 | 1,250,752,000 | 518,685,000 | 351,336,000 | 301,985,000 | 161,438,000 | 11,187,000 | 39,437,000 | 134,279,000 | 219,452,000 | 93,247,000 | 210,616,000 | 185,926,000 | 124,603,000 | 55,072,000 | 63,731,000 | 36,151,000 | 23,314,000 | 41,327,000 | 35,341,000 | 33,087,000 | 238,614,000 | 204,103,000 | 194,721,000 | 206,167,000 | 157,431,000 | 88,092,000 | 97,145,000 | 78,876,000 | 52,121,000 | 4,495,000 | 6,406,000 | 103,000 | 312,000 | 9,932,000 | 1,326,000 | 5,280,000 | 1,412,000 | 2,248,000 | 2,114,000 | 6,449,000 | 1,192,000 | 4,051,000 | 9,696,000 | 1,895,000 | 3,424,000 | 2,311,000 | 1,762,000 | 23,779,000 | 33,012,000 | 33,091,000 | 9,642,000 | 15,823,000 | 8,925,000 | 15,111,000 | 17,212,000 | 21,052,000 | 11,974,000 | 18,595,000 | 20,733,000 | 16,070,000 | 12,682,000 | 13,787,000 | 12,573,000 | 12,706,000 | 17,981,000 | 12,539,000 | 10,268,000 |
accounts receivable | 638,798,000 | 661,986,000 | 714,413,000 | 559,873,000 | 587,634,000 | 619,508,000 | 700,825,000 | 542,441,000 | 619,704,000 | 623,613,000 | 638,726,000 | 508,683,000 | 577,257,000 | 561,780,000 | 597,560,000 | 501,200,000 | 538,119,000 | 584,156,000 | 330,824,000 | 362,667,000 | 405,731,000 | 318,144,000 | 347,982,000 | 381,379,000 | 298,980,000 | 298,912,000 | 216,516,000 | 227,127,000 | 206,444,000 | 233,831,000 | 163,723,000 | 200,334,000 | 188,429,000 | 209,483,000 | 137,332,000 | 176,360,000 | 129,228,000 | 152,178,000 | 105,790,000 | 112,660,000 | 111,803,000 | 144,234,000 | 82,334,000 | 106,570,000 | 90,503,000 | 76,220,000 | 100,327,000 | 78,218,000 | 100,460,000 | 58,888,000 | 90,012,000 | 75,456,000 | 90,486,000 | 66,474,000 | 81,860,000 | 77,139,000 | 89,503,000 | 63,076,000 | 81,245,000 | 85,613,000 | 83,183,000 | 65,596,000 | 76,989,000 | 59,271,000 | 63,965,000 | 56,919,000 | 61,611,000 | 47,219,000 | 58,188,000 | 44,632,000 | 52,289,000 | 38,750,000 | 49,644,000 | 40,291,000 | 46,436,000 | 37,441,000 | 45,801,000 | 39,057,000 | 42,476,000 | 36,727,000 | 38,411,000 | ||||
short-term investments | 81,800,000 | 116,720,000 | 104,899,000 | 101,674,000 | 23,257,000 | 5,985,000 | 7,288,000 | 8,707,000 | 10,385,000 | 11,623,000 | 19,100,000 | 28,810,000 | 37,030,000 | 39,360,000 | 34,466,000 | 44,973,000 | 49,355,000 | 51,223,000 | 59,030,000 | 55,595,000 | 52,352,000 | 38,250,000 | 32,931,000 | 31,184,000 | 36,958,000 | 44,306,000 | 52,349,000 | 59,459,000 | 65,858,000 | 43,159,000 | 39,911,000 | 24,709,000 | 20,056,000 | 20,273,000 | 23,764,000 | 22,642,000 | 18,332,000 | 13,423,000 | 9,124,000 | ||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 74,734,000 | 80,117,000 | 91,096,000 | 92,077,000 | 65,135,000 | 68,352,000 | 76,726,000 | 76,486,000 | 54,700,000 | 60,350,000 | 70,783,000 | 70,587,000 | 50,859,000 | 59,096,000 | 61,938,000 | 63,586,000 | 47,546,000 | 52,413,000 | 38,106,000 | 29,743,000 | 33,343,000 | 33,964,000 | 24,544,000 | 26,881,000 | 23,839,000 | 33,258,000 | 32,790,000 | 34,985,000 | 30,262,000 | 27,252,000 | 23,219,000 | 23,676,000 | 21,445,000 | 21,039,000 | 21,384,000 | 22,976,000 | 20,984,000 | 22,334,000 | 18,044,000 | 18,979,000 | 17,352,000 | 17,851,000 | 15,561,000 | 15,838,000 | 15,158,000 | 13,522,000 | 12,107,000 | 10,255,000 | 9,000,000 | 8,171,000 | 8,159,000 | 8,361,000 | 8,348,000 | 8,008,000 | 8,238,000 | 7,915,000 | 7,801,000 | 7,642,000 | 7,470,000 | 7,814,000 | 7,921,000 | 7,766,000 | 8,811,000 | 8,597,000 | 8,602,000 | 7,693,000 | 8,787,000 | 8,611,000 | 7,726,000 | 6,401,000 | 6,407,000 | 7,083,000 | 6,864,000 | 5,937,000 | 5,829,000 | 5,776,000 | 5,158,000 | ||||||||
income tax receivable | 23,748,000 | 36,761,000 | 17,601,000 | 11,975,000 | 7,633,000 | 7,379,000 | 2,552,000 | 3,509,000 | 20,404,000 | 17,066,000 | 20,752,000 | 27,935,000 | 16,657,000 | 4,000 | 4,697,000 | 13,281,000 | 13,100,000 | 7,286,000 | 11,339,000 | 3,362,000 | 12,206,000 | 2,895,000 | 17,680,000 | 23,994,000 | 11,798,000 | 21,080,000 | 19,000 | 3,711,000 | 4,290,000 | 9,721,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 9,408,000 | 8,160,000 | 8,236,000 | 7,585,000 | 8,057,000 | 6,423,000 | 6,771,000 | 8,550,000 | 10,303,000 | 7,286,000 | 9,507,000 | 6,738,000 | 8,239,000 | 6,608,000 | 7,709,000 | 6,878,000 | 5,599,000 | 3,959,000 | 4,574,000 | 3,157,000 | 3,245,000 | 3,220,000 | 2,907,000 | 2,939,000 | 3,060,000 | 3,406,000 | 2,299,000 | 1,944,000 | 2,098,000 | 1,997,000 | 2,182,000 | 2,784,000 | 2,620,000 | 2,268,000 | 2,756,000 | 3,529,000 | 1,749,000 | 1,931,000 | 6,821,000 | 10,590,000 | 238,000 | 339,000 | 446,000 | 598,000 | 933,000 | 787,000 | 4,522,000 | 1,035,000 | 1,480,000 | 2,521,000 | 3,184,000 | 1,403,000 | 2,286,000 | 2,483,000 | 4,067,000 | 1,896,000 | 3,543,000 | 2,019,000 | 3,886,000 | 1,493,000 | 1,437,000 | 1,767,000 | 2,113,000 | 1,551,000 | 1,444,000 | 1,771,000 | 3,594,000 | 1,556,000 | 1,324,000 | 2,487,000 | 2,047,000 | 2,360,000 | 2,326,000 | 2,783,000 | 1,741,000 | 2,150,000 | 2,201,000 | ||||||||
total current assets | 1,843,888,000 | 1,737,845,000 | 1,723,692,000 | 1,466,938,000 | 1,440,779,000 | 1,238,564,000 | 1,042,332,000 | 824,421,000 | 860,585,000 | 841,991,000 | 856,880,000 | 745,663,000 | 847,242,000 | 860,150,000 | 957,287,000 | 859,899,000 | 878,256,000 | 928,928,000 | 1,700,352,000 | 990,599,000 | 873,942,000 | 712,220,000 | 569,806,000 | 453,570,000 | 402,274,000 | 518,858,000 | 601,694,000 | 501,988,000 | 532,636,000 | 496,800,000 | 399,721,000 | 352,278,000 | 271,575,000 | 282,960,000 | 277,327,000 | 323,951,000 | 225,536,000 | 268,215,000 | 411,505,000 | 395,524,000 | 327,775,000 | 346,710,000 | 293,000,000 | 261,032,000 | 207,619,000 | 217,235,000 | 164,765,000 | 97,549,000 | 122,757,000 | 94,064,000 | 117,260,000 | 83,679,000 | 107,092,000 | 94,333,000 | 107,334,000 | 81,639,000 | 98,449,000 | 97,361,000 | 110,364,000 | 84,713,000 | 109,687,000 | 105,596,000 | 106,145,000 | 85,723,000 | 97,224,000 | 107,094,000 | 132,085,000 | 111,658,000 | 131,064,000 | 117,061,000 | 107,357,000 | 99,588,000 | 111,674,000 | 93,557,000 | 89,431,000 | 82,669,000 | 96,364,000 | 75,853,000 | 76,034,000 | 69,057,000 | 78,859,000 | 73,920,000 | 76,682,000 | 67,230,000 | 66,121,000 |
accounts receivable, long-term | 5,968,000 | 6,855,000 | 7,015,000 | 7,205,000 | 7,153,000 | 7,331,000 | 7,928,000 | 7,340,000 | 8,988,000 | 10,123,000 | 8,310,000 | 9,282,000 | 8,271,000 | 9,213,000 | 12,665,000 | 14,742,000 | 14,917,000 | 15,744,000 | 23,802,000 | 24,459,000 | 21,121,000 | 21,394,000 | 20,437,000 | 20,511,000 | 22,821,000 | 16,020,000 | 12,966,000 | 12,387,000 | 11,550,000 | 7,536,000 | 3,867,000 | 2,333,000 | 2,577,000 | 2,480,000 | 2,744,000 | 2,579,000 | 3,098,000 | 2,777,000 | |||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 35,602,000 | 36,564,000 | 34,723,000 | 33,289,000 | 31,433,000 | 34,741,000 | 36,647,000 | 37,874,000 | 39,039,000 | 42,513,000 | 46,824,000 | 48,627,000 | 50,989,000 | 53,202,000 | 40,577,000 | 42,369,000 | 40,449,000 | 28,230,000 | 19,192,000 | 15,321,000 | 16,659,000 | 17,992,000 | 20,172,000 | 20,349,000 | 20,067,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 160,355,000 | 160,626,000 | 161,293,000 | 160,972,000 | 163,775,000 | 165,272,000 | 167,635,000 | 167,121,000 | 169,720,000 | 165,737,000 | 165,721,000 | 167,683,000 | 172,786,000 | 175,196,000 | 177,907,000 | 177,508,000 | 176,745,000 | 177,712,000 | 169,295,000 | 170,833,000 | 174,967,000 | 175,460,000 | 169,950,000 | 170,150,000 | 164,617,000 | 155,177,000 | 156,498,000 | 154,464,000 | 154,254,000 | 152,315,000 | 149,142,000 | 147,956,000 | 142,109,000 | 124,268,000 | 120,963,000 | 115,886,000 | 114,291,000 | 101,112,000 | 68,092,000 | 67,908,000 | 67,301,000 | 65,910,000 | 66,694,000 | 67,160,000 | 66,222,000 | 64,844,000 | 63,145,000 | 48,170,000 | 45,381,000 | 43,017,000 | 42,500,000 | 40,721,000 | 40,915,000 | 40,780,000 | 40,511,000 | 41,386,000 | 34,851,000 | 35,321,000 | 35,695,000 | 36,190,000 | 35,750,000 | 31,961,000 | 28,454,000 | 27,874,000 | 26,522,000 | 24,773,000 | 13,220,000 | 10,030,000 | 9,826,000 | 9,556,000 | 8,747,000 | 8,506,000 | 7,390,000 | 7,233,000 | 6,948,000 | 6,193,000 | 5,759,000 | 5,841,000 | 6,147,000 | 6,486,000 | 6,624,000 | 6,697,000 | 6,375,000 | 6,238,000 | 6,505,000 |
other assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
software development costs | 68,371,000 | 71,777,000 | 74,719,000 | 75,837,000 | 76,117,000 | 76,580,000 | 74,069,000 | 69,795,000 | 67,124,000 | 66,434,000 | 61,228,000 | 54,565,000 | 48,189,000 | 51,092,000 | 43,505,000 | 36,311,000 | 22,570,000 | 17,179,000 | 12,190,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 2,590,013,000 | 2,554,457,000 | 2,542,019,000 | 2,542,017,000 | 2,531,653,000 | 2,531,653,000 | 2,531,899,000 | 2,532,125,000 | 2,532,109,000 | 2,510,488,000 | 2,489,084,000 | 2,489,084,000 | 2,489,308,000 | 2,449,405,000 | 2,449,638,000 | 2,440,843,000 | 2,355,144,000 | 2,309,434,000 | 851,629,000 | 840,028,000 | 840,028,000 | 840,028,000 | 826,040,000 | 835,911,000 | 834,572,000 | 753,718,000 | 749,502,000 | 740,146,000 | 657,727,000 | 657,987,000 | 655,068,000 | 651,721,000 | 650,237,000 | 650,237,000 | 647,525,000 | 655,393,000 | 655,167,000 | 653,666,000 | 125,932,000 | 131,960,000 | 124,142,000 | 124,142,000 | 124,017,000 | 121,011,000 | 121,011,000 | 121,011,000 | 121,011,000 | 121,011,000 | 119,956,000 | 112,750,000 | 112,750,000 | 108,166,000 | 106,094,000 | 92,831,000 | 92,831,000 | 92,831,000 | 92,831,000 | 92,831,000 | 92,831,000 | 92,831,000 | 90,258,000 | 90,258,000 | 89,827,000 | 88,791,000 | 88,791,000 | 88,733,000 | 82,459,000 | 82,450,000 | 71,677,000 | 71,431,000 | 68,490,000 | 68,357,000 | 66,127,000 | 65,889,000 | 65,771,000 | 65,610,000 | 53,709,000 | 53,709,000 | 53,709,000 | 53,709,000 | 53,709,000 | 53,709,000 | 53,212,000 | 53,197,000 | 53,932,000 |
other intangibles | 780,414,000 | 779,170,000 | 793,725,000 | 816,955,000 | 831,966,000 | 855,099,000 | 878,272,000 | 901,434,000 | 928,870,000 | 938,277,000 | 948,990,000 | 976,359,000 | 1,002,164,000 | 1,004,045,000 | 1,032,786,000 | 1,072,479,000 | 1,086,457,000 | 1,045,580,000 | 308,614,000 | 341,999,000 | 354,115,000 | 366,506,000 | 377,580,000 | 377,478,000 | 389,633,000 | 276,852,000 | 282,806,000 | 293,194,000 | 221,069,000 | 236,444,000 | 245,520,000 | 252,874,000 | 258,280,000 | 267,259,000 | 276,326,000 | 285,491,000 | 286,475,000 | 295,378,000 | 35,701,000 | 31,507,000 | 33,115,000 | 34,722,000 | 36,359,000 | 35,804,000 | 37,376,000 | 38,986,000 | 40,628,000 | 44,031,000 | 45,800,000 | 42,319,000 | 43,990,000 | 40,359,000 | 35,628,000 | 28,812,000 | 29,958,000 | 31,106,000 | 32,307,000 | 2,366,000 | 2,471,000 | 2,577,000 | |||||||||||||||||||||||||
non-current investments | 60,698,000 | 22,439,000 | 2,994,000 | 3,032,000 | 10,758,000 | 3,884,000 | 3,879,000 | 5,492,000 | 7,046,000 | 9,553,000 | 10,116,000 | 14,544,000 | 18,508,000 | 22,627,000 | 26,464,000 | 34,342,000 | 64,916,000 | 79,057,000 | 112,910,000 | 75,278,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | 93,599,000 | 87,636,000 | 85,575,000 | 85,889,000 | 86,381,000 | 83,384,000 | 76,818,000 | 63,153,000 | 63,182,000 | 52,313,000 | 48,396,000 | 49,828,000 | 49,960,000 | 50,443,000 | 46,217,000 | 45,313,000 | 43,484,000 | 39,139,000 | 33,806,000 | 33,646,000 | 3,744,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 174,653,000 | 147,858,000 | 171,582,000 | 171,163,000 | 156,817,000 | 145,386,000 | 150,444,000 | 145,168,000 | 146,339,000 | 132,661,000 | 118,534,000 | 122,361,000 | 104,813,000 | 108,121,000 | 130,998,000 | 128,284,000 | 100,569,000 | 106,727,000 | 12,386,000 | 11,073,000 | 8,640,000 | 12,958,000 | 9,060,000 | 8,062,000 | 6,011,000 | 6,910,000 | 4,597,000 | 4,839,000 | 6,421,000 | 8,174,000 | 4,563,000 | 9,448,000 | 6,130,000 | 7,295,000 | 5,992,000 | 6,574,000 | 6,316,000 | 6,789,000 | 4,385,000 | 4,385,000 | 5,373,000 | 4,119,000 | 3,397,000 | 2,584,000 | 2,572,000 | 2,533,000 | 6,974,000 | 2,528,000 | 3,167,000 | 2,169,000 | 1,768,000 | 2,582,000 | 3,211,000 | 3,736,000 | 2,331,000 | 2,446,000 | 2,626,000 | 1,868,000 | 2,929,000 | 3,067,000 | 3,807,000 | 4,186,000 | 2,620,000 | 3,444,000 | 2,617,000 | 2,590,000 | 2,765,000 | 4,292,000 | 3,323,000 | 3,759,000 | 3,639,000 | 3,121,000 | 5,063,000 | 3,655,000 | 3,687,000 | 2,724,000 | 3,330,000 | 2,529,000 | 2,762,000 | 2,642,000 | 2,890,000 | 2,441,000 | 4,570,000 | 2,637,000 | 2,378,000 |
accrued liabilities | 190,693,000 | 173,095,000 | 172,610,000 | 127,578,000 | 197,709,000 | 160,689,000 | 153,032,000 | 106,446,000 | 158,558,000 | 134,407,000 | 126,557,000 | 104,522,000 | 131,941,000 | 134,313,000 | 133,910,000 | 140,938,000 | 180,281,000 | 134,904,000 | 86,522,000 | 81,688,000 | 56,368,000 | 59,765,000 | 69,781,000 | 70,894,000 | 63,824,000 | 66,480,000 | 66,020,000 | 52,959,000 | 44,996,000 | 64,675,000 | 57,583,000 | 46,006,000 | 41,226,000 | 55,989,000 | 54,184,000 | 49,875,000 | 33,260,000 | 49,156,000 | 37,199,000 | 34,810,000 | 22,759,000 | 39,508,000 | 32,120,000 | 28,602,000 | 19,512,000 | 32,839,000 | 23,162,000 | 21,900,000 | 26,078,000 | 22,358,000 | 22,523,000 | 14,933,000 | 24,751,000 | 21,202,000 | 20,466,000 | 19,908,000 | 19,433,000 | 40,882,000 | 16,966,000 | 17,369,000 | 26,110,000 | 25,123,000 | 20,469,000 | 18,536,000 | 22,913,000 | 26,265,000 | 21,183,000 | 16,291,000 | 18,905,000 | 17,109,000 | 15,862,000 | 14,714,000 | 17,735,000 | 16,516,000 | 14,361,000 | 13,698,000 | 16,027,000 | 13,096,000 | 13,482,000 | 12,593,000 | 13,660,000 | 12,573,000 | 11,987,000 | 11,613,000 | 14,220,000 |
operating lease liabilities | 9,598,000 | 9,661,000 | 8,998,000 | 9,281,000 | 9,643,000 | 10,653,000 | 11,179,000 | 11,147,000 | 11,060,000 | 11,527,000 | 11,381,000 | 11,413,000 | 10,736,000 | 10,581,000 | 10,363,000 | 11,186,000 | 10,125,000 | 9,666,000 | 5,913,000 | 5,780,000 | 6,217,000 | 6,373,000 | 6,413,000 | 6,039,000 | 5,777,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 780,838,000 | 761,050,000 | 720,497,000 | 642,379,000 | 701,438,000 | 682,422,000 | 652,302,000 | 571,871,000 | 632,914,000 | 600,439,000 | 565,840,000 | 497,395,000 | 568,538,000 | 529,233,000 | 528,588,000 | 454,678,000 | 495,250,000 | 484,482,000 | 420,535,000 | 436,504,000 | 423,037,000 | 365,959,000 | 391,560,000 | 368,488,000 | 319,900,000 | 350,512,000 | 326,421,000 | 316,084,000 | 268,132,000 | 309,461,000 | 297,163,000 | 304,128,000 | 270,208,000 | 298,217,000 | 288,316,000 | 296,481,000 | 250,108,000 | 281,627,000 | 200,890,000 | 201,549,000 | 164,706,000 | 189,212,000 | 185,844,000 | 184,578,000 | 139,298,000 | 156,738,000 | 151,510,000 | 125,385,000 | 140,550,000 | 120,127,000 | 125,721,000 | 109,381,000 | 123,678,000 | 108,114,000 | 110,455,000 | 91,792,000 | 102,590,000 | 98,357,000 | 97,838,000 | 85,828,000 | 99,116,000 | 99,670,000 | 92,441,000 | 87,042,000 | 95,773,000 | 91,029,000 | 92,973,000 | 83,426,000 | 73,714,000 | 66,655,000 | 64,872,000 | 57,399,000 | 62,387,000 | 52,845,000 | 55,719,000 | 48,429,000 | 51,304,000 | 43,697,000 | 43,562,000 | 38,647,000 | 41,541,000 | 38,837,000 | 39,588,000 | 34,489,000 | 34,020,000 |
current portion of convertible senior notes due 2026 | 599,663,000 | 599,231,000 | 598,798,000 | 598,366,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 1,755,445,000 | 1,690,895,000 | 1,672,485,000 | 1,561,300,000 | 1,065,607,000 | 1,021,635,000 | 987,332,000 | 872,925,000 | 1,001,138,000 | 909,034,000 | 854,217,000 | 835,028,000 | 889,695,000 | 812,248,000 | 833,859,000 | 766,460,000 | 816,225,000 | 765,779,000 | 525,356,000 | 535,045,000 | 494,262,000 | 445,055,000 | 476,814,000 | 453,732,000 | 403,380,000 | 423,902,000 | 397,038,000 | 373,882,000 | 319,549,000 | 382,310,000 | 359,309,000 | 359,582,000 | 322,245,000 | 361,501,000 | 348,492,000 | 352,930,000 | 289,684,000 | 337,572,000 | 242,474,000 | 240,744,000 | 197,654,000 | 232,839,000 | 221,361,000 | 215,764,000 | 161,382,000 | 192,110,000 | 181,646,000 | 149,813,000 | 169,795,000 | 144,654,000 | 150,012,000 | 129,022,000 | 151,640,000 | 133,052,000 | 133,252,000 | 115,594,000 | 124,649,000 | 141,107,000 | 132,383,000 | 107,648,000 | 129,253,000 | 131,080,000 | 130,955,000 | 119,277,000 | 129,469,000 | 119,884,000 | 116,921,000 | 105,242,000 | 96,574,000 | 87,523,000 | 85,088,000 | 76,312,000 | 85,185,000 | 73,016,000 | 73,767,000 | 65,764,000 | 70,950,000 | 59,322,000 | 59,806,000 | 54,627,000 | 59,114,000 | 53,851,000 | 56,469,000 | 49,291,000 | 51,148,000 |
convertible senior notes due 2026 | 597,934,000 | 597,502,000 | 597,069,000 | 596,638,000 | 596,206,000 | 595,775,000 | 595,345,000 | 594,914,000 | 594,484,000 | 594,054,000 | 593,624,000 | 593,194,000 | 592,335,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, long-term | 20,988,000 | 22,217,000 | 22,878,000 | 22,376,000 | 22,376,000 | 291,000 | 727,000 | 1,164,000 | 1,600,000 | 2,037,000 | 2,473,000 | 53,000 | 68,000 | 83,000 | 118,000 | 167,000 | 167,000 | 241,000 | 551,000 | 442,000 | 424,000 | 493,000 | 785,000 | 641,000 | 1,274,000 | 1,468,000 | 1,643,000 | 1,908,000 | 2,140,000 | 2,924,000 | 3,704,000 | 4,561,000 | 3,115,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 95,063,000 | 75,829,000 | 36,437,000 | 36,448,000 | 47,503,000 | 36,660,000 | 41,584,000 | 54,274,000 | 78,590,000 | 105,002,000 | 109,247,000 | 130,367,000 | 148,891,000 | 203,204,000 | 216,947,000 | 230,292,000 | 227,537,000 | 220,680,000 | 37,239,000 | 45,985,000 | 44,713,000 | 45,774,000 | 40,303,000 | 39,749,000 | 42,779,000 | 41,791,000 | 44,965,000 | 44,803,000 | 44,220,000 | 38,914,000 | 54,563,000 | 59,682,000 | 64,691,000 | 68,779,000 | 85,095,000 | 92,110,000 | 91,775,000 | 9,674,000 | 9,674,000 | 9,674,000 | 9,674,000 | 7,759,000 | 7,759,000 | 7,759,000 | 7,759,000 | 5,512,000 | 5,544,000 | 5,544,000 | 5,051,000 | 5,095,000 | 5,095,000 | 5,095,000 | 3,106,000 | 3,106,000 | 3,106,000 | 3,106,000 | 4,112,000 | 3,288,000 | 3,279,000 | 3,338,000 | 2,555,000 | 2,589,000 | 2,586,000 | 2,570,000 | 1,839,000 | 1,922,000 | 1,922,000 | 2,355,000 | 2,579,000 | 2,579,000 | 2,579,000 | 2,579,000 | 2,128,000 | 2,128,000 | 2,128,000 | 2,128,000 | 1,611,000 | 1,611,000 | 1,611,000 | 1,611,000 | 1,536,000 | 1,536,000 | 1,536,000 | 1,536,000 | |
operating lease liabilities, long-term | 33,347,000 | 34,556,000 | 33,922,000 | 32,455,000 | 30,791,000 | 33,674,000 | 35,624,000 | 37,631,000 | 39,822,000 | 42,098,000 | 44,483,000 | 46,567,000 | 48,049,000 | 49,759,000 | 36,018,000 | 38,403,000 | 37,348,000 | 22,118,000 | 16,636,000 | 12,870,000 | 14,126,000 | 15,548,000 | 18,134,000 | 18,769,000 | 18,956,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 31,276,000 | 31,105,000 | 25,366,000 | 26,851,000 | 27,382,000 | 31,925,000 | 25,762,000 | 24,152,000 | 22,621,000 | 22,547,000 | 19,113,000 | 17,423,000 | 16,967,000 | 14,199,000 | 8,807,000 | 8,735,000 | 3,132,000 | 4,902,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 1,936,119,000 | 1,854,602,000 | 1,791,088,000 | 1,679,430,000 | 1,791,593,000 | 1,721,396,000 | 1,687,371,000 | 1,585,620,000 | 1,738,668,000 | 1,784,578,000 | 1,867,298,000 | 1,869,502,000 | 2,063,028,000 | 2,128,075,000 | 2,328,719,000 | 2,336,072,000 | 2,482,165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 10.00 par value; 1,000,000 shares authorized; none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | 481,000 | ||
additional paid-in capital | 1,616,119,000 | 1,645,848,000 | 1,620,258,000 | 1,581,856,000 | 1,539,301,000 | 1,491,935,000 | 1,425,536,000 | 1,385,095,000 | 1,354,787,000 | 1,309,479,000 | 1,272,315,000 | 1,239,945,000 | 1,209,725,000 | 1,164,359,000 | 1,128,821,000 | 1,098,933,000 | 1,010,212,000 | 962,557,000 | 941,960,000 | 872,963,000 | 843,998,000 | 798,089,000 | 692,586,000 | 715,920,000 | 731,073,000 | 731,435,000 | 724,935,000 | 686,782,000 | 652,909,000 | 626,867,000 | 604,324,000 | 586,037,000 | 569,763,000 | 556,663,000 | 595,162,000 | 605,179,000 | 608,496,000 | 607,755,000 | 230,840,000 | 221,838,000 | 209,910,000 | 201,389,000 | 184,693,000 | 186,418,000 | 187,379,000 | 182,176,000 | 166,297,000 | 156,604,000 | 154,018,000 | 155,248,000 | 153,988,000 | 154,012,000 | 152,859,000 | 153,766,000 | 152,330,000 | 153,969,000 | 153,576,000 | 154,981,000 | 153,887,000 | 155,039,000 | 153,734,000 | 153,000,000 | 152,406,000 | 151,601,000 | 151,245,000 | 150,561,000 | 161,356,000 | 150,138,000 | 149,568,000 | 148,641,000 | 149,615,000 | 149,398,000 | 151,627,000 | 151,463,000 | 151,508,000 | 151,123,000 | 151,515,000 | 152,019,000 | 152,188,000 | 152,280,000 | 152,870,000 | 153,309,000 | 154,185,000 | 155,673,000 | 156,201,000 |
accumulated other comprehensive loss, net of tax | -11,000 | -54,000 | -115,000 | -83,000 | -157,000 | -163,000 | -218,000 | -273,000 | -326,000 | -522,000 | -785,000 | -750,000 | -844,000 | -846,000 | -809,000 | -743,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -46,000 | -209,000 | -268,000 | -268,000 | -273,000 | -355,000 | -355,000 | -355,000 | -275,000 | -275,000 | -275,000 | -275,000 | -277,000 | -312,000 | -296,000 | -405,000 | -359,000 | -422,000 | -417,000 | -387,000 | -167,000 | -4,000 | -18,000 | -17,000 | -10,000 | |||||||||||||||
retained earnings | 2,182,402,000 | 2,116,871,000 | 2,032,478,000 | 1,947,851,000 | 1,866,799,000 | 1,801,578,000 | 1,725,681,000 | 1,657,943,000 | 1,603,773,000 | 1,564,870,000 | 1,517,859,000 | 1,468,729,000 | 1,437,854,000 | 1,406,777,000 | 1,353,544,000 | 1,313,598,000 | 1,218,832,000 | 1,174,662,000 | 1,149,132,000 | 1,058,062,000 | 1,018,778,000 | 964,886,000 | 870,546,000 | 830,156,000 | 798,157,000 | 771,925,000 | 740,373,000 | 701,449,000 | 662,288,000 | 599,821,000 | 538,023,000 | 499,760,000 | 468,182,000 | 435,876,000 | 384,234,000 | 361,970,000 | 343,098,000 | 326,019,000 | 317,401,000 | 297,259,000 | 278,423,000 | 261,150,000 | 245,833,000 | 228,833,000 | 214,093,000 | 202,210,000 | 191,698,000 | 171,602,000 | 163,109,000 | 153,733,000 | 142,901,000 | 135,796,000 | 130,115,000 | 121,416,000 | 113,910,000 | 108,286,000 | 102,558,000 | 95,348,000 | 88,625,000 | 82,376,000 | 77,504,000 | 70,848,000 | 63,373,000 | 56,500,000 | 50,494,000 | 45,363,000 | 39,004,000 | 38,758,000 | 35,632,000 | 29,442,000 | 24,282,000 | 20,532,000 | 18,131,000 | 5,781,000 | 3,769,000 | 648,000 | |||||||||
treasury stock | -96,202,000 | -160,379,000 | -18,435,000 | -17,401,000 | -18,002,000 | -18,719,000 | -19,372,000 | -20,111,000 | -20,720,000 | -21,457,000 | -21,619,000 | -22,272,000 | -22,827,000 | -23,473,000 | -23,710,000 | -24,535,000 | -28,706,000 | -29,663,000 | -30,534,000 | -33,315,000 | -33,883,000 | -50,578,000 | -43,970,000 | -124,881,000 | -170,920,000 | -178,949,000 | -43,617,000 | -48,377,000 | -54,418,000 | -60,029,000 | -65,004,000 | -68,630,000 | -71,543,000 | -77,449,000 | -97,576,000 | -138,276,000 | -160,040,000 | -75,352,000 | -117,581,000 | -118,915,000 | -122,380,000 | -126,001,000 | -134,970,000 | -149,207,000 | -135,203,000 | -138,502,000 | -150,639,000 | -168,221,000 | -172,041,000 | -191,180,000 | -197,408,000 | -202,187,000 | -204,990,000 | -210,676,000 | -161,996,000 | -154,063,000 | -149,368,000 | -150,617,000 | -105,202,000 | -98,652,000 | -96,956,000 | -99,513,000 | -93,107,000 | -94,471,000 | -87,571,000 | -56,586,000 | -48,470,000 | -44,983,000 | -50,180,000 | -44,069,000 | -44,354,000 | -45,121,000 | -46,197,000 | -40,769,000 | -43,568,000 | -43,755,000 | -39,639,000 | -37,487,000 | -30,527,000 | -26,592,000 | -24,878,000 | -24,603,000 | -24,191,000 | ||
total shareholders' equity | 3,702,789,000 | 3,602,767,000 | 3,634,667,000 | 3,512,704,000 | 3,388,422,000 | 3,275,112,000 | 3,132,108,000 | 3,023,135,000 | 2,937,995,000 | 2,852,851,000 | 2,768,251,000 | 2,686,133,000 | 2,624,389,000 | 2,547,298,000 | 2,458,327,000 | 2,387,734,000 | 2,200,773,000 | 2,107,991,000 | 2,060,993,000 | 1,898,145,000 | 1,829,328,000 | 1,712,832,000 | 1,519,597,000 | 1,421,630,000 | 1,358,745,000 | 1,324,846,000 | 1,422,126,000 | 1,340,289,000 | 1,261,214,000 | 1,167,094,000 | 1,077,778,000 | 1,017,602,000 | 966,837,000 | 915,525,000 | 882,255,000 | 829,308,000 | 791,989,000 | 858,857,000 | 431,095,000 | 400,617,000 | 366,388,000 | 336,973,000 | 135,303,000 | 142,298,000 | |||||||||||||||||||||||||||||||||||||||||
current income tax payable | 12,533,000 | 22,485,000 | 20,375,000 | 38,293,000 | 2,466,000 | 1,905,000 | 69,337,000 | 1,374,000 | 249,000 | 7,868,000 | 4,681,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of term loans | 49,801,000 | 30,000,000 | 30,000,000 | 30,000,000 | 30,000,000 | 30,000,000 | 30,000,000 | 30,000,000 | 30,000,000 | 30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loans | 109,395,000 | 243,729,000 | 243,603,000 | 362,905,000 | 452,138,000 | 639,464,000 | 698,988,000 | 805,535,000 | 862,559,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payable | 43,667,000 | 4,816,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving line of credit | 15,000,000 | 85,000,000 | 10,000,000 | 34,000,000 | 135,000,000 | 140,000,000 | 66,000,000 | 18,000,000 | 28,000,000 | 65,700,000 | 56,000,000 | 60,700,000 | 58,000,000 | 31,500,000 | 22,500,000 | 26,500,000 | 16,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility | 65,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 4,682,938,000 | 4,641,003,000 | 3,231,790,000 | 2,492,163,000 | 2,382,596,000 | 2,219,376,000 | 2,055,089,000 | 1,949,431,000 | 1,909,302,000 | 1,864,622,000 | 1,759,759,000 | 1,625,624,000 | 1,493,118,000 | 1,438,509,000 | 1,355,681,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 4,682,938,000 | 4,641,003,000 | 3,231,790,000 | 2,492,163,000 | 2,382,596,000 | 2,219,376,000 | 2,055,089,000 | 1,949,431,000 | 1,909,302,000 | 1,864,622,000 | 1,759,759,000 | 1,625,624,000 | 1,493,118,000 | 1,438,509,000 | 1,355,681,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes | 591,906,000 | 591,483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current investments and other assets | 101,764,000 | 85,776,000 | 71,104,000 | 71,462,000 | 75,318,000 | 70,338,000 | 61,156,000 | 57,580,000 | 48,388,000 | 38,510,000 | 39,800,000 | 31,347,000 | 30,903,000 | 15,741,000 | 27,881,000 | 29,752,000 | 33,442,000 | 20,422,000 | 21,080,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable [less allowance for doubtful accounts of 5,110 in 2018 and 5,427 in 2017] | 281,523,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable [less allowance for doubtful accounts of 5,105 in 2018 and 5,427 in 2017] | 299,253,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost method investment | 15,000,000 | 15,000,000 | 15,000,000 | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, long-term portion | 1,072,000 | 391,000 | 311,000 | 1,761,000 | 1,454,000 | 1,127,000 | 526,000 | 588,000 | 1,098,000 | 1,621,000 | 1,187,000 | 681,000 | 576,000 | 1,400,000 | 2,095,000 | 1,212,000 | 631,000 | 1,403,000 | 1,231,000 | 1,287,000 | 774,000 | 1,109,000 | 1,018,000 | 483,000 | 311,000 | 292,000 | 197,000 | 681,000 | 460,000 | 529,000 | 398,000 | 62,000 | 1,121,000 | 1,137,000 | 1,675,000 | 1,500,000 | 837,000 | 626,000 | 1,547,000 | ||||||||||||||||||||||||||||||||||||||||||||||
sundry and other | 15,738,000 | 737,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current investments available-for-sale | 1,280,000 | 1,288,000 | 2,078,000 | 2,012,000 | 2,037,000 | 2,029,000 | 1,903,000 | 1,953,000 | 1,953,000 | 2,101,000 | 2,101,000 | 2,126,000 | 2,126,000 | 2,149,000 | 2,094,000 | 2,145,000 | 1,976,000 | 2,097,000 | 2,800,000 | 3,733,000 | 3,779,000 | 4,893,000 | 5,650,000 | 5,825,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sundry | 739,000 | 683,000 | 207,000 | 536,000 | 690,000 | 980,000 | 1,197,000 | 1,234,000 | 1,467,000 | 1,485,000 | 1,614,000 | 1,667,000 | 1,788,000 | 1,912,000 | 2,237,000 | 2,179,000 | 209,000 | 235,000 | 210,000 | 224,000 | 227,000 | 241,000 | 227,000 | 220,000 | 191,000 | 600,000 | 175,000 | 188,000 | 149,000 | 155,000 | 166,000 | 178,000 | 187,000 | 176,000 | 205,000 | 251,000 | 205,000 | 208,000 | 186,000 | 265,000 | 292,000 | 331,000 | 314,000 | ||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 295,991,000 | 266,479,000 | 266,704,000 | 246,319,000 | 207,628,000 | 160,198,000 | 145,299,000 | 118,009,000 | 99,607,000 | 87,747,000 | 78,110,000 | 64,712,000 | 104,450,000 | 108,398,000 | 106,972,000 | 99,916,000 | 137,479,000 | 138,948,000 | 134,358,000 | 124,457,000 | 122,731,000 | 113,694,000 | 114,262,000 | 132,791,000 | 137,211,000 | 133,577,000 | 124,180,000 | 126,325,000 | 125,875,000 | 120,777,000 | 115,333,000 | 116,616,000 | 112,197,000 | 109,393,000 | 111,097,000 | 111,320,000 | 118,400,000 | 119,680,000 | 120,255,000 | 119,073,000 | 117,907,000 | ||||||||||||||||||||||||||||||||||||||||||||
short-term investments available-for-sale | 800,000 | 50,000 | 25,000 | 25,000 | 25,000 | 25,000 | 50,000 | 25,000 | 775,000 | 500,000 | 50,000 | 2,125,000 | 41,590,000 | 28,390,000 | 21,326,000 | 20,774,000 | 19,543,000 | 12,025,000 | 10,470,000 | 10,270,000 | 11,750,000 | 10,675,000 | 9,425,000 | 11,450,000 | 13,832,000 | 16,359,000 | 9,736,000 | 11,747,000 | 11,669,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 10.00 par value; 1,000,000 shares authorized, none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 10.00 par value; 1,000,000 shares authorized,none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 2,126,000 | 1,448,000 | 1,384,000 | 220,000 | 2,755,000 | 166,000 | 1,233,000 | 632,000 | 715,000 | 1,078,000 | 913,000 | 289,000 | 745,000 | 1,023,000 | 324,000 | 552,000 | 530,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash equivalents | 5,000,000 | 5,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 5,082,000 | 5,082,000 | 5,082,000 | 5,082,000 | 5,082,000 | 4,462,000 | 4,462,000 | 4,462,000 | 4,462,000 | 4,962,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer related intangibles | 28,613,000 | 29,399,000 | 30,184,000 | 25,490,000 | 26,138,000 | 26,635,000 | 26,805,000 | 27,438,000 | 28,071,000 | 25,047,000 | 25,601,000 | 17,706,000 | 18,080,000 | 17,494,000 | 17,821,000 | 17,502,000 | 17,816,000 | 17,319,000 | 17,617,000 | 17,696,000 | 17,986,000 | 18,276,000 | 18,565,000 | 18,855,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
software | 3,227,000 | 3,751,000 | 4,276,000 | 4,218,000 | 4,717,000 | 5,106,000 | 5,176,000 | 5,112,000 | 7,034,000 | 7,882,000 | 9,425,000 | 9,588,000 | 11,749,000 | 13,271,000 | 14,767,000 | 14,554,000 | 16,062,000 | 17,514,000 | 19,051,000 | 17,645,000 | 19,260,000 | 20,690,000 | 22,053,000 | 23,385,000 | 24,081,000 | 25,024,000 | 25,880,000 | 26,390,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other acquisition related intangibles | 1,792,000 | 1,882,000 | 1,972,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term revolving line of credit | 14,650,000 | 2,101,000 | 15,425,000 | 7,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade name | 2,063,000 | 2,155,000 | 2,261,000 | 1,294,000 | 1,330,000 | 1,074,000 | 1,103,000 | 1,131,000 | 1,160,000 | 1,188,000 | 1,217,000 | 1,246,000 | 1,235,000 | 1,262,000 | 1,396,000 | 1,422,000 | 1,450,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term obligation | 8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (less allowance for losses of 1,841 in 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 1,851 in 2007) | 66,430,000 | 77,633,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 10.00 par value; 1,000,000 shares authorized, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
none issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
48,147,969 shares issued in 2008 and 2007 | 481,000 | 481,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 2007, respectively | -60,935,000 | -58,543,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable (less allowance for losses of 1,568 in 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants settlement receivable | 2,005,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted certificate of deposit | 5,000,000 | 5,000,000 | 5,000,000 | 4,750,000 | 7,500,000 | 7,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated earnings | 13,954,000 | 9,541,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 5,796,000 | 5,423,000 | 4,768,000 | 5,042,000 | 4,262,000 | 4,953,000 | 4,681,000 | 4,237,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 1,410,000 | 457,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
certificate of deposit | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade name and other acquisition intangibles | 1,288,000 | 1,315,000 | 1,342,000 | 1,369,000 | 1,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -1,933,000 | -3,954,000 | -4,424,000 | -7,454,000 | -9,486,000 | -12,461,000 | -14,552,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 36,000 | 4,000 | 15,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer base | 19,145,000 | 19,435,000 | 19,724,000 | 20,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of income taxes | -64,000 | -47,000 | -17,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in h.t.e., inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net current liabilities of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term obligations, less current portion | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of tax | -32,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 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 | 2004-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 65,531,000 | 84,393,000 | 84,627,000 | 81,052,000 | 65,221,000 | 75,897,000 | 67,738,000 | 54,170,000 | 38,903,000 | 47,011,000 | 49,130,000 | 30,875,000 | 31,077,000 | 53,233,000 | 39,946,000 | 39,984,000 | 54,782,000 | 44,170,000 | 25,530,000 | 36,976,000 | 54,094,000 | 39,284,000 | 53,892,000 | 47,550,000 | 46,790,000 | 40,390,000 | 31,999,000 | 27,348,000 | 31,552,000 | 38,924,000 | 39,161,000 | 37,825,000 | 61,798,000 | 38,263,000 | 31,578,000 | 32,306,000 | 51,642,000 | 22,264,000 | 18,872,000 | 17,079,000 | 8,618,000 | 20,142,000 | 18,836,000 | 17,273,000 | 15,317,000 | 17,000,000 | 14,740,000 | 11,883,000 | 10,512,000 | 8,493,000 | 9,376,000 | 10,832,000 | 7,105,000 | 5,681,000 | 8,699,000 | 7,506,000 | 5,624,000 | 5,728,000 | 7,210,000 | 6,723,000 | 6,249,000 | 4,872,000 | 6,656,000 | 7,475,000 | 6,873,000 | 6,006,000 | 5,131,000 | 6,359,000 | 246,000 | 3,126,000 | 6,190,000 | 5,160,000 | 3,750,000 | 2,401,000 | 4,177,000 | 4,413,000 | 3,760,000 | 2,012,000 | 3,121,000 | 2,581,000 | 2,021,000 | 470,000 | 3,030,000 | 2,032,000 | 2,975,000 | 2,091,000 |
adjustments to reconcile net income to cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 34,427,000 | 34,988,000 | 34,322,000 | 34,621,000 | 34,671,000 | 34,530,000 | 34,139,000 | 40,097,000 | 39,881,000 | 38,450,000 | 37,636,000 | 38,112,000 | 42,122,000 | 41,084,000 | 37,717,000 | 38,149,000 | 37,760,000 | 36,888,000 | 39,876,000 | 21,100,000 | 20,911,000 | 20,476,000 | 20,285,000 | 19,985,000 | 20,125,000 | 19,803,000 | 19,436,000 | 17,308,000 | 16,132,000 | 15,978,000 | 15,537,000 | 14,112,000 | 13,829,000 | 13,730,000 | 13,267,000 | 13,099,000 | 12,780,000 | 12,671,000 | 12,674,000 | 12,176,000 | 7,988,000 | 4,102,000 | 3,771,000 | 3,713,000 | 3,669,000 | 3,655,000 | 3,625,000 | 3,656,000 | 3,693,000 | 3,322,000 | 3,095,000 | 3,280,000 | 3,310,000 | 3,026,000 | 2,898,000 | 2,559,000 | 2,634,000 | 2,585,000 | 2,711,000 | 2,759,000 | 2,669,000 | 2,649,000 | 2,432,000 | 2,331,000 | 2,402,000 | 2,332,000 | 3,622,000 | 3,068,000 | 2,985,000 | 2,936,000 | 3,416,000 | 2,641,000 | 2,605,000 | 2,549,000 | 2,510,000 | 2,471,000 | 2,474,000 | 2,647,000 | 2,586,000 | 2,518,000 | 2,567,000 | 2,772,000 | 2,799,000 | 2,819,000 | 2,867,000 | 2,901,000 |
gains from sale of investments | 2,000 | -55,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 38,645,000 | 36,669,000 | 38,302,000 | 37,660,000 | 34,353,000 | 31,187,000 | 30,407,000 | 26,866,000 | 27,433,000 | 26,981,000 | 26,028,000 | 27,896,000 | 24,994,000 | 26,912,000 | 25,800,000 | 25,279,000 | 24,366,000 | 29,461,000 | 25,175,000 | 25,724,000 | 13,253,000 | 18,424,000 | 18,386,000 | 17,302,000 | 15,598,000 | 14,887,000 | 15,066,000 | 14,416,000 | 14,774,000 | 14,476,000 | 12,933,000 | 10,557,000 | 9,980,000 | 9,791,000 | 8,901,000 | 8,676,000 | 8,399,000 | 7,656,000 | 7,212,000 | 6,480,000 | 5,723,000 | 5,598,000 | 4,603,000 | 4,258,000 | 3,932,000 | 3,885,000 | 3,540,000 | 3,462,000 | 3,114,000 | 2,575,000 | 1,905,000 | 1,903,000 | 1,768,000 | 1,835,000 | 1,668,000 | 1,616,000 | 1,520,000 | 1,449,000 | 1,515,000 | 1,544,000 | 1,608,000 | 1,465,000 | 1,392,000 | 1,288,000 | 1,238,000 | 1,127,000 | 1,101,000 | 1,098,000 | 905,000 | 716,000 | 660,000 | 632,000 | 575,000 | 498,000 | ||||||||||||
provision (reductions in allowance) for losses and sales adjustments - accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of operating lease right-of-use assets | 2,346,000 | 2,300,000 | 2,572,000 | 2,288,000 | 1,670,000 | 2,397,000 | 2,343,000 | 2,522,000 | 4,430,000 | 5,689,000 | 2,765,000 | 3,804,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -2,000 | 43,000 | -21,000 | 38,000 | 225,000 | -35,000 | 77,000 | -47,000 | -54,000 | 499,000 | 117,000 | 174,000 | 181,000 | -29,000 | -79,000 | 100,000 | -3,000 | 5,000 | 38,000 | 12,000 | 9,000 | -49,000 | 34,000 | -41,000 | -48,000 | 9,000 | 54,000 | -5,000 | 32,000 | 101,000 | -32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, exclusive of effects of acquired companies: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 10,873,000 | 53,627,000 | -154,364,000 | 28,176,000 | 36,696,000 | 81,884,000 | -159,161,000 | 69,376,000 | -2,110,000 | 13,740,000 | -129,071,000 | 77,563,000 | -17,247,000 | 39,233,000 | -94,033,000 | 20,637,000 | 15,205,000 | 48,715,000 | -95,629,000 | 49,317,000 | -20,127,000 | 39,726,000 | -87,314,000 | 56,982,000 | -30,194,000 | 33,514,000 | -78,680,000 | 9,622,000 | -22,378,000 | 17,477,000 | -79,097,000 | 30,227,000 | -28,461,000 | 26,251,000 | -69,862,000 | 36,514,000 | -15,586,000 | 20,889,000 | -71,280,000 | 35,750,000 | -13,816,000 | 22,268,000 | -44,944,000 | 8,320,000 | -3,061,000 | 32,352,000 | -62,501,000 | 24,298,000 | -16,286,000 | 22,558,000 | -21,256,000 | 22,137,000 | -39,743,000 | 32,037,000 | -14,967,000 | 14,449,000 | -23,240,000 | 15,214,000 | -5,826,000 | 11,851,000 | -26,092,000 | 18,078,000 | 2,295,000 | -2,470,000 | -17,400,000 | 11,298,000 | -11,916,000 | 12,749,000 | -18,293,000 | 5,607,000 | -8,107,000 | 9,117,000 | -14,376,000 | 11,791,000 | -15,896,000 | |||||||||||
income tax receivable | 51,181,000 | -4,827,000 | -3,926,000 | 19,512,000 | -13,913,000 | 16,895,000 | 2,743,000 | 4,533,000 | -847,000 | 7,183,000 | -11,278,000 | -10,175,000 | 51,000 | 7,695,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -1,990,000 | 8,818,000 | 442,000 | -26,154,000 | -1,618,000 | 4,429,000 | -12,346,000 | -20,240,000 | -8,074,000 | 8,528,000 | -1,741,000 | -18,381,000 | 7,478,000 | -535,000 | -552,000 | -5,481,000 | -13,407,000 | -22,000 | -1,173,000 | -9,261,000 | -971,000 | 2,537,000 | 1,316,000 | -11,186,000 | -1,346,000 | 1,842,000 | -6,408,000 | -3,064,000 | -1,571,000 | 1,798,000 | -2,148,000 | 1,333,000 | -3,191,000 | 1,278,000 | -3,427,000 | -557,000 | 1,060,000 | 2,604,000 | -3,509,000 | 2,074,000 | -3,771,000 | 1,266,000 | -1,312,000 | 763,000 | -2,126,000 | 499,000 | -522,000 | -1,547,000 | -1,404,000 | -1,204,000 | 412,000 | -40,000 | 79,000 | -341,000 | 441,000 | 159,000 | -471,000 | -343,000 | -321,000 | -415,000 | 660,000 | 180,000 | 83,000 | 1,166,000 | 290,000 | -162,000 | -853,000 | 883,000 | 110,000 | -478,000 | -808,000 | 130,000 | 933,000 | -559,000 | -905,000 | |||||||||||
accounts payable | 26,795,000 | -23,724,000 | 419,000 | 14,346,000 | 11,431,000 | -5,058,000 | 5,276,000 | -1,140,000 | 13,637,000 | 14,127,000 | -3,826,000 | 17,547,000 | -3,787,000 | -22,880,000 | 2,836,000 | 6,294,000 | 19,436,000 | -6,912,000 | -55,179,000 | -2,292,000 | 2,937,000 | 2,434,000 | -4,318,000 | -2,020,000 | 5,855,000 | 998,000 | 2,051,000 | -1,501,000 | 2,313,000 | -130,000 | -2,847,000 | -1,752,000 | 3,611,000 | -4,885,000 | 3,318,000 | -1,166,000 | 1,304,000 | -681,000 | 237,000 | -473,000 | 1,021,000 | 2,000 | -43,000 | -328,000 | 722,000 | 813,000 | 12,000 | 39,000 | -1,415,000 | -579,000 | 867,000 | 401,000 | -1,008,000 | -629,000 | -535,000 | 1,405,000 | -115,000 | -180,000 | 758,000 | -1,061,000 | -138,000 | -740,000 | -379,000 | 1,566,000 | -824,000 | 827,000 | -37,000 | -157,000 | -1,588,000 | 912,000 | -490,000 | 125,000 | 485,000 | -2,075,000 | 1,449,000 | |||||||||||
operating lease liabilities | -2,639,000 | -2,844,000 | -2,821,000 | -2,842,000 | -2,258,000 | -2,966,000 | -2,965,000 | -3,461,000 | -3,309,000 | -2,900,000 | -3,078,000 | -2,246,000 | -3,072,000 | -2,802,000 | -3,451,000 | -3,071,000 | -3,048,000 | 457,000 | -2,722,000 | -1,639,000 | -1,428,000 | -1,746,000 | -1,632,000 | -1,743,000 | -1,583,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 18,300,000 | -1,909,000 | 47,763,000 | -67,490,000 | 36,877,000 | 7,683,000 | 46,833,000 | -48,006,000 | 23,676,000 | 4,476,000 | 21,868,000 | -36,951,000 | -547,000 | 926,000 | 5,919,000 | -30,642,000 | -29,639,000 | 35,034,000 | -21,252,000 | -8,965,000 | -3,406,000 | 25,412,000 | -6,926,000 | -12,210,000 | 2,895,000 | -1,395,000 | 4,681,000 | -4,665,000 | -3,968,000 | 13,708,000 | 5,767,000 | -17,952,000 | 4,732,000 | 12,379,000 | 4,878,000 | -15,939,000 | 2,202,000 | 3,632,000 | 16,621,000 | -11,738,000 | 3,839,000 | 2,336,000 | 10,738,000 | -16,423,000 | 8,141,000 | 2,422,000 | 9,091,000 | -13,328,000 | 9,677,000 | -7,031,000 | 1,733,000 | -111,000 | 7,227,000 | -9,379,000 | 4,909,000 | -1,219,000 | 705,000 | 492,000 | -1,649,000 | 4,292,000 | -395,000 | -7,448,000 | -514,000 | 4,270,000 | 1,377,000 | -3,173,000 | -135,000 | 4,409,000 | 993,000 | -1,847,000 | -330,000 | 823,000 | 1,132,000 | -3,244,000 | 1,075,000 | |||||||||||
deferred revenue | 12,971,000 | 38,789,000 | 78,630,000 | -60,099,000 | 41,392,000 | 30,120,000 | 80,597,000 | -61,334,000 | 30,156,000 | 31,928,000 | 68,008,000 | -71,579,000 | 38,868,000 | 3,118,000 | 74,025,000 | -56,551,000 | 15,265,000 | 8,741,000 | 62,937,000 | -42,069,000 | 24,757,000 | 13,417,000 | 57,078,000 | -46,568,000 | 17,236,000 | 23,727,000 | 46,626,000 | -43,147,000 | 23,161,000 | 9,910,000 | 41,646,000 | -31,114,000 | 10,592,000 | -7,726,000 | 34,638,000 | -28,241,000 | 7,200,000 | 3,459,000 | 44,910,000 | -30,451,000 | 30,710,000 | -659,000 | 36,187,000 | -24,507,000 | 3,369,000 | 752,000 | 45,280,000 | -17,440,000 | 5,228,000 | -15,165,000 | 19,759,000 | -5,594,000 | 14,955,000 | -15,727,000 | 9,338,000 | -2,341,000 | 18,663,000 | -10,798,000 | 4,233,000 | 441,000 | 12,089,000 | -13,289,000 | -554,000 | 6,982,000 | 5,368,000 | -8,731,000 | 4,744,000 | -3,016,000 | 9,547,000 | 6,056,000 | 7,059,000 | -1,616,000 | 7,479,000 | -5,618,000 | 9,542,000 | |||||||||||
other long-term liabilities | -6,267,000 | 5,739,000 | -1,485,000 | 1,171,000 | -4,543,000 | 6,163,000 | 1,610,000 | 1,531,000 | -5,909,000 | 3,387,000 | 1,690,000 | 456,000 | -1,374,000 | 5,392,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 243,883,000 | 255,191,000 | 98,311,000 | 56,158,000 | 224,774,000 | 263,716,000 | 64,304,000 | 71,839,000 | 147,419,000 | 177,496,000 | -19,184,000 | 74,709,000 | 121,857,000 | 129,378,000 | 76,679,000 | 53,541,000 | 115,010,000 | 205,387,000 | -20,347,000 | 71,703,000 | 88,761,000 | 169,808,000 | 39,814,000 | 56,706,000 | 76,193,000 | 130,073,000 | 24,497,000 | 23,957,000 | 70,850,000 | 112,123,000 | 22,599,000 | 44,631,000 | 53,374,000 | 92,806,000 | 1,396,000 | 48,179,000 | 70,621,000 | 67,091,000 | 19,100,000 | 55,100,000 | 28,306,000 | 66,303,000 | 12,268,000 | 16,560,000 | 7,389,000 | 17,084,000 | 16,414,000 | 33,829,000 | -9,659,000 | 18,084,000 | 11,330,000 | 17,467,000 | 8,086,000 | 6,934,000 | 11,692,000 | 22,916,000 | -3,873,000 | 12,206,000 | 2,403,000 | 27,460,000 | 171,000 | 17,768,000 | 9,573,000 | 15,757,000 | 1,909,000 | 6,872,000 | 4,117,000 | 12,058,000 | 625,000 | 10,004,000 | 4,487,000 | 9,496,000 | -269,000 | 7,473,000 | 3,569,000 | 5,640,000 | 7,296,000 | 5,654,000 | ||||||||
capital expenditures | -4,317,000 | -3,876,000 | -5,487,000 | -2,335,000 | -3,801,000 | -2,884,000 | -6,568,000 | -7,282,000 | -8,013,000 | -6,136,000 | -4,350,000 | -2,020,000 | -5,088,000 | -4,684,000 | -8,178,000 | -4,579,000 | -13,149,000 | -6,547,000 | -7,659,000 | -6,564,000 | -3,626,000 | -2,796,000 | -6,919,000 | -9,349,000 | -8,403,000 | -4,781,000 | -11,732,000 | -12,320,000 | -3,964,000 | -8,508,000 | -6,057,000 | -8,895,000 | -5,323,000 | -7,611,000 | -10,303,000 | -19,820,000 | -8,197,000 | -7,570,000 | -3,976,000 | -2,399,000 | -1,306,000 | -1,560,000 | -2,847,000 | -3,630,000 | -6,596,000 | -5,089,000 | -2,751,000 | -2,017,000 | -3,286,000 | -1,048,000 | -2,352,000 | -7,804,000 | -733,000 | -2,238,000 | -3,720,000 | -4,094,000 | -2,205,000 | -2,333,000 | -2,768,000 | -12,463,000 | -4,021,000 | -891,000 | -1,103,000 | -977,000 | -857,000 | -741,000 | -800,000 | -968,000 | -1,365,000 | -955,000 | -538,000 | -311,000 | -264,000 | -621,000 | -633,000 | -512,000 | -765,000 | -357,000 | ||||||||
free cash flows | 239,566,000 | 251,315,000 | 92,824,000 | 53,823,000 | 220,973,000 | 260,832,000 | 57,736,000 | 64,557,000 | 139,406,000 | 171,360,000 | -23,534,000 | 72,689,000 | 116,769,000 | 124,694,000 | 68,501,000 | 48,962,000 | 101,861,000 | 198,840,000 | -28,006,000 | 65,139,000 | 85,135,000 | 167,012,000 | 32,895,000 | 47,357,000 | 67,790,000 | 125,292,000 | 12,765,000 | 11,637,000 | 66,886,000 | 103,615,000 | 16,542,000 | 35,736,000 | 48,051,000 | 85,195,000 | -8,907,000 | 28,359,000 | 62,424,000 | 59,521,000 | 15,124,000 | 52,701,000 | 27,000,000 | 64,743,000 | 9,421,000 | 12,930,000 | 793,000 | 11,995,000 | 13,663,000 | 31,812,000 | -12,945,000 | 17,036,000 | 8,978,000 | 9,663,000 | 7,353,000 | 4,696,000 | 7,972,000 | 18,822,000 | -6,078,000 | 9,873,000 | -365,000 | 14,997,000 | -3,850,000 | 16,877,000 | 8,470,000 | 14,780,000 | 1,052,000 | 6,131,000 | 3,317,000 | 11,090,000 | -740,000 | 9,049,000 | 3,949,000 | 9,185,000 | -533,000 | 6,852,000 | 2,936,000 | 5,128,000 | 6,531,000 | 5,297,000 | ||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment | -4,317,000 | -3,876,000 | -5,487,000 | -2,335,000 | -3,801,000 | -2,884,000 | -6,568,000 | -7,282,000 | -8,013,000 | -6,136,000 | -4,350,000 | -2,020,000 | -5,088,000 | -4,684,000 | -8,178,000 | -4,579,000 | -13,149,000 | -6,547,000 | -7,659,000 | -6,564,000 | -3,626,000 | -2,796,000 | -6,919,000 | -9,349,000 | -8,403,000 | -4,781,000 | -11,732,000 | -12,320,000 | -3,964,000 | -8,508,000 | -6,057,000 | -8,895,000 | -5,323,000 | -7,611,000 | -10,303,000 | -19,820,000 | -8,197,000 | -7,570,000 | -5,237,000 | -16,722,000 | -3,976,000 | -2,399,000 | -4,217,000 | -1,909,000 | -1,306,000 | -1,560,000 | -2,847,000 | -3,630,000 | -6,596,000 | -5,089,000 | -2,751,000 | -2,017,000 | -3,286,000 | -1,048,000 | -2,352,000 | -1,510,000 | -612,000 | -7,804,000 | -733,000 | -704,000 | -1,255,000 | -2,238,000 | -3,720,000 | -4,094,000 | -2,205,000 | -2,333,000 | -2,768,000 | -12,463,000 | -4,021,000 | -891,000 | -1,103,000 | -977,000 | -857,000 | -741,000 | -800,000 | -968,000 | -1,365,000 | -955,000 | -538,000 | -311,000 | -264,000 | -621,000 | -633,000 | -512,000 | -765,000 | -357,000 |
purchase of marketable security investments | -48,499,000 | -72,680,000 | -35,293,000 | -71,993,000 | 0 | 0 | 0 | -10,617,000 | -9,507,000 | -15,836,000 | 0 | -4,592,000 | -1,766,000 | -7,630,000 | -15,299,000 | -52,755,000 | -45,289,000 | -31,582,000 | -52,476,000 | -27,271,000 | -27,420,000 | -17,205,000 | -6,527,000 | -3,590,000 | -22,987,000 | -17,788,000 | -30,888,000 | -43,962,000 | -9,874,000 | -28,513,000 | -14,264,000 | -7,128,000 | -7,189,000 | -2,520,000 | -4,197,000 | -6,410,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and maturities from marketable security investments | 45,583,000 | 42,023,000 | 32,528,000 | 1,756,000 | 8,294,000 | 1,349,000 | 3,080,000 | 3,271,000 | 3,960,000 | 8,345,000 | 14,132,000 | 22,975,000 | 15,982,000 | 14,457,000 | 17,923,000 | 22,672,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in software development | -2,640,000 | -3,738,000 | -4,850,000 | -5,550,000 | -4,989,000 | -7,919,000 | -9,107,000 | -7,386,000 | -5,043,000 | -8,694,000 | -9,674,000 | -9,079,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of acquisitions, net of cash acquired | -48,515,000 | -16,907,000 | -206,000 | -18,024,000 | 0 | -93,000 | 0 | -1,302,000 | -27,219,000 | -33,665,000 | 0 | -1,875,000 | -46,215,000 | -393,000 | -615,000 | -116,698,000 | -1,312,000 | -89,492,000 | -1,986,853,000 | -12,049,000 | -1,031,000 | 0 | 0 | -261,000 | -18,864,000 | -650,000 | -90,000 | -199,130,000 | -10,785,000 | -1,583,000 | -3,906,000 | 0 | 0 | -333,514,000 | 0 | 0 | 0 | -10,451,000 | -54,000 | -9,301,000 | -5,874,000 | 0 | 0 | -38,000 | -9,623,000 | 0 | -700,000 | -1,709,000 | -525,000 | 0 | -9,945,000 | -59,000 | -13,864,000 | 0 | -3,919,000 | -123,000 | -4,963,000 | |||||||||||||||||||||||||||||
net cash used by investing activities | -58,387,000 | -55,179,000 | -12,759,000 | -96,169,000 | -32,939,000 | -9,400,000 | -12,592,000 | -12,681,000 | -36,350,000 | -40,118,000 | 108,000 | -600,000 | -46,776,000 | -15,376,000 | 795,000 | -111,173,000 | -6,147,000 | -86,096,000 | -1,958,998,000 | -39,694,000 | -30,157,000 | -13,884,000 | -39,272,000 | -15,007,000 | -41,811,000 | -7,703,000 | -611,000 | -194,890,000 | -15,914,000 | -14,355,000 | -166,949,000 | -41,037,000 | -9,588,000 | -35,398,000 | -20,341,000 | -20,068,000 | -7,874,000 | -7,131,000 | -13,559,000 | -22,156,000 | -339,101,000 | -25,327,000 | -16,797,000 | -17,234,000 | -1,303,000 | -4,118,000 | -2,812,000 | -3,322,000 | -5,536,000 | -4,825,000 | -13,272,000 | -1,919,000 | -12,648,000 | -6,897,000 | -19,132,000 | -1,500,000 | -612,000 | -7,565,000 | -908,000 | 4,315,000 | -1,265,000 | -10,836,000 | -3,685,000 | -2,206,000 | -11,995,000 | -1,609,000 | -6,431,000 | |||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on term loans | 0 | 0 | 0 | -50,000,000 | -90,000,000 | -135,000,000 | 0 | -120,000,000 | -90,000,000 | -190,000,000 | -60,000,000 | -20,000,000 | -87,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | 0 | -38,000 | -21,107,000 | -6,020,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury shares | 0 | -173,045,000 | -2,000 | 0 | 0 | -2,000 | 0 | -15,482,000 | 0 | 0 | 0 | -17,786,000 | -442,000 | 0 | 0 | -7,032,000 | -17,339,000 | -2,000 | -567,000 | -93,930,000 | 0 | 0 | 0 | -2,000 | -3,277,000 | -47,641,000 | -14,045,000 | -6,839,000 | -24,119,000 | -27,276,000 | -12,081,000 | -2,317,000 | 0 | -8,053,000 | -114,000 | -10,096,000 | -30,879,000 | -16,322,000 | 0 | -12,646,000 | -2,903,000 | -3,000 | -7,188,000 | -3,943,000 | -608,000 | -1,662,000 | -6,070,000 | -2,191,000 | -2,254,000 | -4,661,000 | -2,662,000 | -8,106,000 | -4,959,000 | -2,851,000 | -2,924,000 | -1,784,000 | ||||||||||||||||||||||||||||||
proceeds from exercise of stock options, net of withheld shares for taxes upon equity award settlement | -9,162,000 | 15,461,000 | -4,681,000 | 1,526,000 | 9,780,000 | 31,548,000 | 5,852,000 | 10,033,000 | 6,315,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from employee stock purchase plan | 4,965,000 | 4,561,000 | 5,352,000 | 3,970,000 | 4,810,000 | 4,347,000 | 4,921,000 | 3,553,000 | 4,416,000 | 4,029,000 | 4,714,000 | 3,037,000 | 4,037,000 | 4,458,000 | 4,478,000 | 3,678,000 | 3,401,000 | 3,557,000 | 3,162,000 | 3,038,000 | 2,703,000 | 3,032,000 | 2,708,000 | 2,469,000 | 2,249,000 | 2,718,000 | 2,260,000 | 2,349,000 | 2,073,000 | 2,218,000 | 1,962,000 | 1,798,000 | 1,702,000 | 1,915,000 | 1,777,000 | 1,650,000 | 1,807,000 | 1,611,000 | 1,580,000 | 1,238,000 | 1,304,000 | 1,124,000 | 1,343,000 | 900,000 | 1,107,000 | 1,023,000 | 1,165,000 | 849,000 | 1,007,000 | 670,000 | 809,000 | 666,000 | 657,000 | 509,000 | 573,000 | 548,000 | 468,000 | 456,000 | 497,000 | 453,000 | 504,000 | 447,000 | 425,000 | 356,000 | 391,000 | 322,000 | 361,000 | 298,000 | 318,000 | 256,000 | 318,000 | 263,000 | 302,000 | 268,000 | ||||||||||||
net cash (used) provided by financing activities | -4,197,000 | -87,151,000 | -181,137,000 | -67,674,000 | -8,277,000 | -49,910,000 | -77,973,000 | 5,668,000 | -15,860,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 181,299,000 | 46,654,000 | 81,718,000 | -38,992,000 | 206,425,000 | 287,574,000 | 62,485,000 | 22,744,000 | -65,909,000 | 75,043,000 | 17,355,000 | -1,033,979,000 | 647,129,000 | 84,938,000 | 167,349,000 | 49,351,000 | 69,303,000 | 71,244,000 | -94,842,000 | -85,173,000 | 126,205,000 | -117,369,000 | 24,690,000 | 61,323,000 | 69,531,000 | -8,659,000 | 27,580,000 | 12,837,000 | -18,013,000 | 5,986,000 | 2,254,000 | -205,527,000 | 34,511,000 | 9,382,000 | -11,446,000 | 48,736,000 | 69,339,000 | -9,053,000 | 18,269,000 | 26,755,000 | -1,911,000 | 6,303,000 | 8,606,000 | -3,954,000 | 134,000 | -4,335,000 | 5,257,000 | -2,859,000 | -5,645,000 | 7,801,000 | -1,529,000 | 1,113,000 | 549,000 | -9,233,000 | -79,000 | 23,449,000 | -6,181,000 | -3,840,000 | 9,078,000 | -6,621,000 | -2,138,000 | 4,663,000 | 3,388,000 | -1,105,000 | 1,214,000 | -133,000 | -5,275,000 | 5,442,000 | 2,271,000 | |||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 744,721,000 | 0 | 0 | 0 | 165,493,000 | 0 | 0 | 0 | 173,857,000 | 0 | 0 | 0 | 309,171,000 | 0 | 0 | 0 | 603,623,000 | 0 | 0 | 0 | 232,682,000 | 0 | 0 | 0 | 134,279,000 | 0 | 0 | 0 | 185,926,000 | 0 | 0 | 0 | 36,151,000 | 0 | 0 | 0 | 33,087,000 | 0 | 0 | 0 | 206,167,000 | 0 | 0 | 0 | 78,876,000 | 0 | 6,406,000 | 0 | 0 | 0 | 1,326,000 | 0 | 0 | 2,114,000 | 0 | 0 | 9,696,000 | 0 | 0 | 1,762,000 | 0 | 0 | 9,642,000 | 0 | 0 | 17,212,000 | 0 | 0 | 20,733,000 | 0 | 0 | 12,573,000 | 0 | 0 | 10,268,000 | ||||||||
cash and cash equivalents at end of period | 181,299,000 | 46,654,000 | 81,718,000 | 705,729,000 | 206,425,000 | 287,574,000 | 62,485,000 | 188,237,000 | 34,007,000 | 12,722,000 | -12,081,000 | 130,845,000 | -12,070,000 | -67,135,000 | 9,800,000 | 243,262,000 | 75,043,000 | 17,355,000 | -1,033,979,000 | 1,250,752,000 | 84,938,000 | 167,349,000 | 49,351,000 | 301,985,000 | 71,244,000 | 150,251,000 | -28,250,000 | 39,437,000 | -85,173,000 | 126,205,000 | -117,369,000 | 210,616,000 | 61,323,000 | 69,531,000 | -8,659,000 | 63,731,000 | 12,837,000 | -18,013,000 | 5,986,000 | 35,341,000 | -205,527,000 | 34,511,000 | 9,382,000 | 194,721,000 | 48,736,000 | 69,339,000 | -9,053,000 | 97,145,000 | 26,755,000 | 4,495,000 | 6,303,000 | -209,000 | -9,620,000 | 9,932,000 | 3,868,000 | -836,000 | 2,248,000 | 5,257,000 | -2,859,000 | 4,051,000 | -1,529,000 | 1,113,000 | 2,311,000 | -9,233,000 | -79,000 | 33,091,000 | 6,898,000 | -6,186,000 | 15,111,000 | 9,078,000 | -6,621,000 | 18,595,000 | 3,388,000 | -1,105,000 | 13,787,000 | -5,275,000 | 5,442,000 | 12,539,000 | ||||||||
deferred income tax benefit | 37,462,000 | 0 | -11,080,000 | 10,841,000 | -4,697,000 | -12,473,000 | -24,334,000 | -29,704,000 | -4,335,000 | -21,109,000 | -18,556,000 | -54,347,000 | -13,709,000 | -9,698,000 | -9,438,000 | 2,410,000 | -9,251,000 | -3,163,000 | -3,267,000 | -5,478,000 | 1,271,000 | -1,061,000 | -2,668,000 | 4,241,000 | -2,889,000 | -2,655,000 | -4,785,000 | -35,000 | 162,000 | -15,649,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payable | -19,160,000 | -30,134,000 | 24,508,000 | 2,110,000 | -17,918,000 | 35,827,000 | 10,099,000 | -9,538,000 | -67,432,000 | 25,670,000 | 5,638,000 | 5,258,000 | 2,723,000 | -2,457,000 | 2,267,000 | 2,859,000 | 1,673,000 | -2,040,000 | 3,592,000 | 44,000 | 1,552,000 | -2,845,000 | 1,215,000 | 1,073,000 | 476,000 | -2,988,000 | 2,830,000 | 740,000 | 2,828,000 | -1,255,000 | -674,000 | 1,129,000 | 2,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | 10,773,000 | -36,414,000 | -124,656,000 | 6,995,000 | -117,121,000 | -531,000 | -14,170,000 | 3,161,000 | -2,581,000 | 3,848,000 | -9,768,000 | -11,513,000 | -1,743,000 | -206,000 | -20,479,000 | 8,904,000 | -9,568,000 | -22,214,000 | -12,901,000 | 1,171,000 | -12,184,000 | -1,514,000 | 3,136,000 | -6,486,000 | -2,542,000 | 360,000 | 208,000 | -5,552,000 | -1,015,000 | -632,000 | -4,325,000 | -2,311,000 | -7,579,000 | -4,467,000 | -2,284,000 | -1,998,000 | -1,191,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
losses from sale of investments | 1,000 | 26,000 | 0 | -1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by financing activities | 1,019,000 | 14,590,000 | 21,096,000 | 17,537,000 | 12,123,000 | 4,738,000 | 5,031,000 | 24,902,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision (reductions in reserve) for losses and sales adjustments - accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (payable) receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value in available-for-sale investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for losses and sales adjustments - accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loans | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes | 0 | 0 | 0 | 600,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options, net of withheld shares for taxes upon equity award | -158,000 | -1,188,000 | 4,405,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 34,007,000 | 12,722,000 | -12,081,000 | -43,012,000 | -67,135,000 | -6,186,000 | -2,101,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment in common shares | 0 | 0 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of investment in preferred shares | 0 | 0 | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | 0 | 0 | 0 | -5,619,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets expense | 4,136,000 | 2,022,000 | 3,082,000 | 2,982,000 | 2,488,000 | 1,546,000 | 1,390,000 | 1,386,000 | 1,457,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in software | -9,094,000 | -8,516,000 | -7,947,000 | -6,727,000 | -6,019,000 | -5,471,000 | -3,476,000 | -1,621,000 | -1,380,000 | -1,315,000 | -1,308,000 | -1,542,000 | -690,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other long-term liabilities | 5,842,000 | -238,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 8,045,000 | 50,281,000 | 17,045,000 | 11,286,000 | 18,102,000 | 23,631,000 | 8,395,000 | 46,101,000 | 46,236,000 | 34,613,000 | 40,163,000 | 15,604,000 | 6,528,000 | 4,371,000 | 26,219,000 | 25,019,000 | 19,298,000 | 16,277,000 | 10,208,000 | 8,509,000 | 14,851,000 | 8,438,000 | 9,296,000 | 4,012,000 | 1,781,000 | 14,791,000 | 1,640,000 | 3,304,000 | 3,425,000 | 7,941,000 | 2,622,000 | 2,093,000 | 2,024,000 | 8,888,000 | 1,637,000 | 6,871,000 | 3,213,000 | 1,435,000 | 924,000 | 1,983,000 | 154,000 | 1,073,000 | 343,000 | 1,318,000 | 256,000 | 1,528,000 | 79,000 | 870,000 | 374,000 | 493,000 | 558,000 | 198,000 | 925,000 | 528,000 | 164,000 | 298,000 | 2,023,000 | 332,000 | 936,000 | 496,000 | 1,337,000 | 224,000 | 859,000 | 1,451,000 | 65,000 | 100,000 | 184,000 | 152,000 | 242,000 | 935,000 | 611,000 | |||||||||||||||
adjustments to reconcile net income to cash from operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets - non cash | 1,418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from marketable security investments | 16,886,000 | 23,168,000 | 56,364,000 | 35,031,000 | 20,948,000 | 21,774,000 | 21,783,000 | 18,237,000 | 13,942,000 | 17,166,000 | 19,412,000 | 20,276,000 | 20,997,000 | 21,054,000 | 28,077,000 | 11,077,000 | 7,611,000 | 4,146,000 | 7,581,000 | 2,730,000 | 3,501,000 | 3,025,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -33,820,000 | -101,936,000 | 945,366,000 | 615,120,000 | 11,425,000 | 48,809,000 | 27,604,000 | 27,881,000 | -52,136,000 | 76,091,000 | 28,437,000 | 7,883,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other long term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other | -80,000 | 119,000 | 301,000 | 341,000 | -280,000 | -48,000 | 198,000 | -925,000 | -132,000 | 564,000 | 825,000 | 743,000 | -419,000 | 5,000 | 14,000 | 3,000 | -116,000 | 35,000 | 300,000 | 20,000 | 239,000 | -70,000 | 102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in net borrowings on revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in net borrowings on revolving line of credit | -70,000,000 | 85,000,000 | 0 | -10,000,000 | -5,000,000 | 74,000,000 | -10,000,000 | -37,700,000 | 2,700,000 | 26,500,000 | 10,000,000 | 1,850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity investment in common shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of equity investment in preferred shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized software development costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in net borrowings on revolving line of credit | -18,000,000 | -4,700,000 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | -253,000 | -7,619,000 | 12,425,000 | -180,000 | -5,815,000 | 4,053,000 | 8,844,000 | -16,887,000 | 7,576,000 | 18,008,000 | -6,217,000 | 10,424,000 | 2,019,000 | -5,659,000 | 8,394,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for losses - accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of acquisitions. net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other | -52,000 | -16,000 | 229,000 | -232,000 | -49,000 | -175,000 | -25,000 | -6,000 | -400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax | -2,658,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of cost method investment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | -5,008,000 | -4,089,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash provided (used) by operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of marketable security investments | 6,896,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercises of share-based arrangements | -12,122,000 | -5,643,000 | -1,051,000 | -34,513,000 | -1,974,000 | -5,269,000 | -3,558,000 | -12,685,000 | -3,511,000 | -1,048,000 | -2,158,000 | -15,007,000 | -1,523,000 | -5,481,000 | -1,702,000 | -895,000 | -686,000 | -1,869,000 | -29,000 | -1,420,000 | -272,000 | -791,000 | -48,000 | -1,113,000 | -48,000 | -148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in record holdings pty limited | -15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by operating activities | 40,270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of acquisitions | -2,000,000 | -325,000 | -584,000 | -40,000 | -11,613,000 | -580,000 | -63,000 | -303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of held-to-maturity securities | -22,942,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments | 0 | 800,000 | 0 | 8,000 | 1,040,000 | 25,000 | 0 | 50,000 | 0 | 25,000 | 25,000 | 0 | 25,000 | 25,000 | 0 | 50,000 | 775,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash (used) provided by operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by operating activities | -2,095,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted investments | 1,000,000 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses — accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments | 0 | 825,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted investments | 0 | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other | 518,000 | 214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from exercise of share-based arrangements | 600,000 | 168,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used) by operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash legal settlement related to warrants | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired lease | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant exercise in connection with legal settlement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash (used) provided by operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on revolving line of credit | -500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in software development costs | -9,000 | -53,000 | -80,000 | -25,000 | -33,000 | -90,000 | -40,000 | -73,000 | -51,000 | -174,000 | -295,000 | -482,000 | -1,122,000 | -923,000 | -1,079,000 | -1,451,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted investments | 0 | 0 | 0 | 0 | 0 | -620,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of shared-based arrangements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in net borrowings on revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of share-based arrangements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used by) provided by investing activities | -8,317,000 | -3,188,000 | -1,694,000 | -11,127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by investing activities | -2,089,000 | -8,631,000 | 144,000 | -2,192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchased in-process research and development charge | 0 | 0 | 0 | 140,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest and other charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses – accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provided by operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, exclusive of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effects of acquired companies: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of short-term investments | 50,000 | 5,788,000 | 6,055,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | 0 | 0 | -8,625,000 | -37,605,000 | -20,340,000 | -5,750,000 | -3,850,000 | -11,859,000 | -4,316,000 | -6,850,000 | -2,500,000 | -1,500,000 | -6,032,000 | -3,530,000 | -8,648,000 | -50,000 | -49,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation expense | 193,000 | 325,000 | 42,000 | 773,000 | 853,000 | 68,000 | 197,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (receivable) payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used by) investing activities | -1,421,000 | 17,865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of short-term investments | 42,265,000 | 13,297,000 | 5,196,000 | 2,610,000 | 2,761,000 | 5,600,000 | 6,330,000 | 3,525,000 | 8,401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 0 | 352,000 | -493,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction in restricted investments | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized net losses on sales of investment securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for losses — accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes payable | -2,000 | -6,000 | -9,000 | -18,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 554,000 | 504,000 | 471,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non cash item | 20,000 | 128,000 | 159,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | -23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock purchase plan | 239,000 | 258,000 | 222,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, exclusive of effects of acquired companies | -6,593,000 | 5,068,000 | 4,420,000 | -4,795,000 | 4,231,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -4,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of investment in h.t.e., inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized net incomees on sales of investment securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations — noncash charges and changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, exclusive of effects of acquired companies and discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment in h.t.e., inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted certificate of deposit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
post closing acquisition payments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by investing activities | -1,783,000 | 1,475,000 | 1,320,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee stock plan purchases | 271,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to employee stock purchase plan | 343,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted certificate of deposit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of discontinued operations and related assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations – non-cash charges and changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, exclusive of effects of acquired companies and discontinued operations | 789,000 | 1,454,000 | 662,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on revolving credit facility |
