| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 |
---|
Net income (loss) | - | - | - | 31 | 31 | 1 | 21 | 38 | 61 | 32 | 78 | 6 |
---|
Depreciation and amortization | 8 | 13 | 18 | 20 | 26 | 58 | 52 | 51 | 54 | 61 | 73 | 87 |
---|
Loss on disposal of property and equipment | - | - | - | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -1 |
---|
Share-based compensation expense | 9 | 9 | 11 | 13 | 15 | 20 | 22 | 29 | 34 | 45 | 53 | 68 |
---|
Deferred income taxes | - | 3 | 1 | 1 | -1 | -11 | -27 | -6 | -1 | -7 | -3 | -37 |
---|
Amortization Of Operating Lease ROU Asset | - | - | - | - | - | - | - | - | 11 | 11 | 12 | 12 |
---|
Operating Lease, Impairment Loss | - | - | - | - | - | - | - | - | - | - | - | 9 |
---|
Capitalized Computer Software, Impairments | - | - | - | - | - | - | - | - | - | - | - | 1 |
---|
Amortization of debt issuance costs | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 3 | 4 |
---|
Amortization of Debt Discount (Premium) | - | - | - | - | - | - | - | - | - | 5 | 19 | - |
---|
Amortization of debt issuance costs | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 3 | 4 |
---|
Accounts receivable and unbilled receivables | -6 | 9 | 4 | 23 | 18 | -8 | 39 | 6 | 22 | -37 | 41 | 60 |
---|
Inventories | 9 | -3 | 5 | -1 | 10 | 3 | 27 | 7 | 8 | -12 | 26 | 30 |
---|
Prepaid expenses | -1 | 5 | 3 | 4 | -4 | 4 | 7 | 0 | -3 | 2 | 6 | 5 |
---|
Other current assets | 1 | 1 | -2 | -0 | -1 | 1 | 2 | -1 | 2 | 6 | -3 | -6 |
---|
Investment in sales-type leases | -1 | 4 | -2 | -1 | 5 | 10 | -7 | 2 | 4 | 3 | -3 | 15 |
---|
Prepaid commissions | - | - | - | - | - | - | - | 5 | 3 | 8 | 7 | -4 |
---|
Other long-term assets | - | - | - | -0 | -0 | -2 | 0 | 7 | -5 | 8 | 3 | -5 |
---|
Accounts payable | -2 | 2 | -2 | 2 | -3 | -5 | 20 | -9 | 8 | -6 | 29 | -8 |
---|
Accrued compensation | - | 4 | 8 | 0 | -2 | -2 | 1 | 14 | 2 | 12 | 12 | 2 |
---|
Accrued liabilities | -0 | 1 | 2 | 6 | 5 | -3 | 4 | 8 | 3 | 4 | 35 | 17 |
---|
Deferred revenues | - | - | - | - | - | - | - | 3 | 5 | 8 | 24 | 24 |
---|
Operating lease liabilities | - | - | - | - | - | - | - | - | -10 | -10 | -13 | -14 |
---|
Other long-term liabilities | - | 2 | 0 | 2 | -1 | -6 | 1 | -2 | 6 | 7 | -15 | -1 |
---|
Amortization of Debt Discount (Premium) | - | - | - | - | - | - | - | - | - | 5 | 19 | - |
---|
Accounts receivable and unbilled receivables | -6 | 9 | 4 | 23 | 18 | -8 | 39 | 6 | 22 | -37 | 41 | 60 |
---|
Inventories | 9 | -3 | 5 | -1 | 10 | 3 | 27 | 7 | 8 | -12 | 26 | 30 |
---|
Prepaid expenses | -1 | 5 | 3 | 4 | -4 | 4 | 7 | 0 | -3 | 2 | 6 | 5 |
---|
Other current assets | 1 | 1 | -2 | -0 | -1 | 1 | 2 | -1 | 2 | 6 | -3 | -6 |
---|
Investment in sales-type leases | -1 | 4 | -2 | -1 | 5 | 10 | -7 | 2 | 4 | 3 | -3 | 15 |
---|
Prepaid commissions | - | - | - | - | - | - | - | 5 | 3 | 8 | 7 | -4 |
---|
Other long-term assets | - | - | - | -0 | -0 | -2 | 0 | 7 | -5 | 8 | 3 | -5 |
---|
Accounts payable | -2 | 2 | -2 | 2 | -3 | -5 | 20 | -9 | 8 | -6 | 29 | -8 |
---|
Accrued compensation | - | 4 | 8 | 0 | -2 | -2 | 1 | 14 | 2 | 12 | 12 | 2 |
---|
Accrued liabilities | -0 | 1 | 2 | 6 | 5 | -3 | 4 | 8 | 3 | 4 | 35 | 17 |
---|
Deferred revenues | - | - | - | - | - | - | - | 3 | 5 | 8 | 24 | 24 |
---|
Operating lease liabilities | - | - | - | - | - | - | - | - | -10 | -10 | -13 | -14 |
---|
Other long-term liabilities | - | 2 | 0 | 2 | -1 | -6 | 1 | -2 | 6 | 7 | -15 | -1 |
---|
Net cash provided by operating activities | - | - | - | 65 | 34 | 48 | 25 | 104 | 145 | 186 | 232 | 78 |
---|
External-use software development costs | - | - | - | 10 | 12 | 14 | 15 | 31 | 46 | 32 | 29 | 13 |
---|
Purchases of property and equipment | 9 | 15 | 12 | - | 8 | 13 | 15 | 24 | 16 | 23 | 29 | 48 |
---|
Business acquisitions, net of cash acquired | - | 156 | - | 21 | 26 | 312 | 4 | - | - | 225 | 354 | 3 |
---|
Purchase price adjustments from business acquisitions | - | - | - | - | - | - | - | - | - | - | - | 5 |
---|
Net cash used in investing activities | - | - | - | -43 | -46 | -341 | -35 | -54 | -62 | -280 | -412 | -59 |
---|
Proceeds from Lines of Credit | - | - | - | - | - | - | - | - | - | 150 | - | - |
---|
Payments for debt issuance costs for revolving credit facility | - | - | - | - | - | - | - | - | 2 | 1 | - | - |
---|
Repayment of debt and revolving credit facility | - | - | - | - | - | 35 | 103 | 77 | 90 | 200 | - | - |
---|
Proceeds from issuances under stock-based compensation plans | 7 | 9 | 25 | 22 | 17 | 18 | 30 | 31 | 41 | 54 | 67 | 40 |
---|
Payments for debt issuance costs for revolving credit facility | - | - | - | - | - | - | - | - | 2 | 1 | - | - |
---|
Employees’ taxes paid related to restricted stock units | - | - | - | 4 | 4 | 3 | 6 | 7 | 10 | 9 | 16 | 14 |
---|
Proceeds from Convertible Debt | - | - | - | - | - | - | - | - | - | 560 | - | - |
---|
Stock repurchases | 13 | 12 | 21 | 24 | 50 | - | - | - | - | 53 | - | 52 |
---|
Purchase of convertible note hedge | - | - | - | - | - | - | - | - | - | 101 | - | - |
---|
Change in customer funds, net | - | - | - | - | - | - | - | - | - | 4 | -4 | 5 |
---|
Proceeds from sale of warrants | - | - | - | - | - | - | - | - | - | 51 | - | - |
---|
Net cash provided by (used in) financing activities | - | - | - | -0 | -32 | 266 | -10 | -14 | -23 | 456 | 47 | -21 |
---|
Proceeds from issuances under stock-based compensation plans | 7 | 9 | 25 | 22 | 17 | 18 | 30 | 31 | 41 | 54 | 67 | 40 |
---|
Employees’ taxes paid related to restricted stock units | - | - | - | 4 | 4 | 3 | 6 | 7 | 10 | 9 | 16 | 14 |
---|
Stock repurchases | 13 | 12 | 21 | 24 | 50 | - | - | - | - | 53 | - | 52 |
---|
Change in customer funds, net | - | - | - | - | - | - | - | - | - | 4 | -4 | 5 |
---|
Net cash provided by (used in) financing activities | - | - | - | -0 | -32 | 266 | -10 | -14 | -23 | 456 | 47 | -21 |
---|
Effect of exchange rate changes on cash and cash equivalents | - | - | - | - | - | - | - | - | - | - | - | -1 |
---|
Net increase (decrease) in cash, cash equivalents, and restricted cash | - | - | - | - | - | - | - | - | 60 | 363 | -134 | -3 |
---|
Cash paid for interest | - | - | - | - | - | - | - | 7 | 4 | 1 | 2 | 1 |
---|
Income Taxes Paid, Net | - | - | - | 9 | 12 | 11 | 8 | 3 | 8 | 10 | -2 | 19 |
---|
Unpaid purchases of property and equipment | - | - | - | 0 | 1 | 0 | 2 | 1 | 1 | 0 | 1 | 1 |
---|
Inventory Transferred to Property and Equipment | - | - | - | - | - | - | - | 2 | 2 | - | 2 | 0 |
---|