Applied Industrial Technologies, Inc(NYSE:AIT)
Applied Industrial Technologies, Inc. distributes industrial products in North America, Australia, New Zealand, and Singapore. The company offers its products for maintenance, repair, and operational, as well as original equipment manufacturing customers. It operates in two segments, Service Center ...
Website: http://www.applied.com
Founded: 1923
Full Time Employees: 6,141
Sector: Industrials
Industry: Industrial Distribution
• 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 | 2026-03-31 | 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 | 2013-06-30 | 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 | 2009-03-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 1,251,453,000 | 1,163,023,000 | 1,199,523,000 | 1,224,730,000 | 1,166,749,000 | 1,073,001,000 | 1,098,944,000 | 1,160,675,000 | 1,146,390,000 | 1,077,153,000 | 1,095,188,000 | 1,158,074,000 | 1,132,035,000 | 1,060,280,000 | 1,062,405,000 | 1,061,459,000 | 980,662,000 | 876,874,000 | 891,681,000 | 895,888,000 | 840,937,000 | 751,287,000 | 747,807,000 | 725,076,000 | 830,797,000 | 833,375,000 | 856,404,000 | 882,743,000 | 885,443,000 | 840,038,000 | 864,515,000 | 897,721,000 | 827,665,000 | 667,187,000 | 680,701,000 | 681,471,000 | 679,304,000 | 608,123,000 | 624,848,000 | 610,346,000 | 641,904,000 | 677,540,000 | 679,994,000 | 691,702,000 | 702,325,000 | 654,618,000 | 618,006,000 | 581,949,000 | 605,305,000 | 640,481,000 | 621,654,000 | 589,517,000 | 610,519,000 | 620,013,000 | 605,461,000 | 570,397,000 | 579,574,000 | 589,861,000 | 565,970,000 | 529,517,000 | 527,501,000 | 523,071,000 | 486,141,000 | 446,253,000 | 437,743,000 | 451,647,000 | 502,412,000 | 543,906,000 | 529,745,000 | 530,156,000 | 511,008,000 | 518,547,000 | 528,025,000 | 521,129,000 | 472,365,000 | 492,590,000 | ||
yoy | 7.26% | 8.39% | 9.15% | 5.52% | 1.78% | -0.39% | 0.34% | 0.22% | 1.27% | 1.59% | 3.09% | 9.10% | 15.44% | 20.92% | 19.15% | 18.48% | 16.62% | 16.72% | 19.24% | 23.56% | 1.22% | -9.85% | -12.68% | -17.86% | -6.17% | -0.79% | -0.94% | -1.67% | 6.98% | 25.91% | 27.00% | 31.73% | 21.84% | 9.71% | 8.94% | -0.36% | -2.66% | -11.76% | -8.60% | 3.50% | 10.03% | 18.86% | 16.03% | 2.21% | -0.59% | -1.28% | -0.85% | 3.30% | 2.67% | 3.35% | 5.34% | 5.11% | 6.98% | 7.72% | 9.87% | 12.77% | 16.42% | 18.66% | 20.50% | 15.81% | -3.24% | -17.95% | -17.37% | -14.81% | -1.68% | 4.89% | 0.33% | 1.73% | 8.18% | 5.27% | ||||||||
qoq | 7.60% | -3.04% | -2.06% | 4.97% | 8.74% | -2.36% | -5.32% | 1.25% | 6.43% | -1.65% | -5.43% | 2.30% | 6.77% | -0.20% | 0.09% | 8.24% | 11.84% | -1.66% | -0.47% | 6.53% | 11.93% | 0.47% | 3.13% | -12.73% | -0.31% | -2.69% | -2.98% | -0.30% | 5.41% | -2.83% | -3.70% | 8.46% | 24.05% | -1.99% | -0.11% | 0.32% | 11.71% | -2.68% | -4.92% | -5.26% | -0.36% | -1.69% | -1.51% | 7.29% | 5.92% | 6.20% | -3.86% | -5.49% | 3.03% | 5.45% | -3.44% | -1.53% | 2.40% | 6.15% | -1.58% | -1.74% | 4.22% | 6.88% | 0.38% | 0.85% | 7.60% | 8.94% | 1.94% | -3.08% | -10.10% | -7.63% | 2.67% | -0.08% | 3.75% | -1.45% | -1.79% | 1.32% | 10.32% | -4.11% | ||||
cost of sales | 870,649,000 | 809,689,000 | 838,094,000 | 849,993,000 | 811,459,000 | 744,951,000 | 773,862,000 | 804,440,000 | 808,144,000 | 760,063,000 | 770,106,000 | 819,515,000 | 798,917,000 | 751,775,000 | 755,622,000 | 754,832,000 | 693,338,000 | 619,249,000 | 636,341,000 | 632,904,000 | 593,712,000 | 541,753,000 | 532,026,000 | 516,786,000 | 594,045,000 | 592,141,000 | 604,944,000 | 625,392,000 | 629,884,000 | 597,178,000 | 612,662,000 | 634,034,000 | 588,141,000 | 478,827,000 | 488,277,000 | 485,364,000 | 488,502,000 | 435,667,000 | 446,518,000 | 1,353,627,000 | 458,379,000 | 437,179,000 | 460,892,000 | 485,734,000 | 492,631,000 | 495,989,000 | 507,393,000 | 472,090,000 | 446,786,000 | 418,566,000 | 435,510,000 | 459,371,000 | 447,254,000 | 426,598,000 | 445,986,000 | 447,327,000 | 437,848,000 | 414,928,000 | 420,870,000 | 420,718,000 | 409,404,000 | 385,236,000 | 384,381,000 | 370,054,000 | 355,785,000 | 329,348,000 | 322,299,000 | 329,401,000 | 366,943,000 | 397,848,000 | 386,509,000 | 385,656,000 | 371,517,000 | 376,491,000 | 385,830,000 | 380,557,000 | 342,214,000 | 357,456,000 |
gross profit | 380,804,000 | 353,334,000 | 361,429,000 | 374,737,000 | 355,290,000 | 328,050,000 | 325,082,000 | 356,235,000 | 338,246,000 | 317,090,000 | 325,082,000 | 338,559,000 | 333,118,000 | 308,505,000 | 306,783,000 | 306,627,000 | 287,324,000 | 257,625,000 | 255,340,000 | 262,984,000 | 247,225,000 | 209,534,000 | 215,781,000 | 208,290,000 | 236,752,000 | 241,234,000 | 251,460,000 | 257,351,000 | 255,559,000 | 242,860,000 | 251,853,000 | 263,687,000 | 239,524,000 | 188,360,000 | 192,424,000 | 196,107,000 | 190,802,000 | 172,456,000 | 178,330,000 | 532,629,000 | 174,793,000 | 173,167,000 | 181,012,000 | 191,806,000 | 187,363,000 | 195,713,000 | 194,932,000 | 182,528,000 | 171,220,000 | 163,383,000 | 169,795,000 | 181,110,000 | 174,400,000 | 162,919,000 | 164,533,000 | 172,686,000 | 167,613,000 | 155,469,000 | 158,704,000 | |||||||||||||||||||
yoy | 7.18% | 7.71% | 11.18% | 5.19% | 5.04% | 3.46% | 0.00% | 5.22% | 1.54% | 2.78% | 5.96% | 10.41% | 15.94% | 19.75% | 20.15% | 16.60% | 16.22% | 22.95% | 18.33% | 26.26% | 4.42% | -13.14% | -14.19% | -19.06% | -7.36% | -0.67% | -0.16% | -2.40% | 6.69% | 28.93% | 30.88% | 34.46% | 25.54% | 9.22% | 7.90% | -63.18% | 9.16% | -0.41% | -1.48% | 177.69% | -6.71% | -11.52% | -7.14% | 5.08% | 9.43% | 19.79% | 14.80% | 0.78% | -1.82% | 0.28% | 3.20% | 4.88% | 4.05% | 4.79% | 3.67% | |||||||||||||||||||||||
qoq | 7.77% | -2.24% | -3.55% | 5.47% | 8.30% | 0.91% | -8.75% | 5.32% | 6.67% | -2.46% | -3.98% | 1.63% | 7.98% | 0.56% | 0.05% | 6.72% | 11.53% | 0.89% | -2.91% | 6.37% | 17.99% | -2.90% | 3.60% | -12.02% | -1.86% | -4.07% | -2.29% | 0.70% | 5.23% | -3.57% | -4.49% | 10.09% | 27.16% | -2.11% | -1.88% | 2.78% | 10.64% | -3.29% | -66.52% | 204.72% | 0.94% | -4.33% | -5.63% | 2.37% | -4.27% | 0.40% | 6.80% | 6.60% | 4.80% | -3.78% | -6.25% | 3.85% | 7.05% | -0.98% | -4.72% | 3.03% | 7.81% | -2.04% | ||||||||||||||||||||
gross margin % | 30.43% | 30.38% | 30.13% | 30.60% | 30.45% | 30.57% | 29.58% | 30.69% | 29.51% | 29.44% | 29.68% | 29.23% | 29.43% | 29.10% | 28.88% | 28.89% | 29.30% | 29.38% | 28.64% | 29.35% | 29.40% | 27.89% | 28.86% | 28.73% | 28.50% | 28.95% | 29.36% | 29.15% | 28.86% | 28.91% | 29.13% | 29.37% | 28.94% | 28.23% | 28.27% | 28.78% | 28.09% | 28.36% | 28.54% | Infinity% | Infinity% | 28.37% | 28.20% | 28.31% | 27.55% | 28.29% | 27.76% | 27.88% | 27.71% | 28.08% | 28.05% | 28.28% | 28.05% | 27.64% | 26.95% | 27.85% | 27.68% | 27.26% | 27.38% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
selling, distribution and administrative expense, including depreciation | 242,879,000 | 230,125,000 | 232,399,000 | 161,244,500 | 225,888,000 | 207,180,000 | 211,910,000 | 216,892,000 | 217,040,000 | 202,496,000 | 204,402,000 | 211,744,000 | 206,207,000 | 195,612,000 | 200,251,000 | 197,403,000 | 191,481,000 | 179,448,000 | 180,726,000 | 181,883,000 | 172,758,000 | 162,428,000 | 163,473,000 | 161,262,000 | 183,702,000 | 182,489,000 | 190,294,000 | 139,216,250 | 189,456,000 | 181,895,000 | 185,514,000 | |||||||||||||||||||||||||||||||||||||||||||||||
operating income | 137,925,000 | 123,209,000 | 129,030,000 | 135,085,000 | 129,402,000 | 120,870,000 | 113,172,000 | 139,343,000 | 121,206,000 | 114,594,000 | 120,680,000 | 126,815,000 | 126,911,000 | 112,893,000 | 106,532,000 | 109,224,000 | 95,843,000 | 78,177,000 | 74,614,000 | 81,101,000 | 74,467,000 | -2,422,000 | 52,308,000 | 47,028,000 | -77,950,000 | 58,745,000 | 61,166,000 | 71,975,000 | 34,509,000 | 60,965,000 | 66,339,000 | 70,831,000 | 56,444,000 | 46,715,000 | 51,837,000 | 48,249,000 | 45,467,000 | 37,656,000 | 43,218,000 | 38,362,000 | 41,026,000 | 47,875,000 | 43,772,000 | 46,807,000 | 46,165,000 | 44,809,000 | 40,173,000 | 39,837,000 | 39,539,000 | 48,035,000 | 43,477,000 | 40,569,000 | 44,318,000 | 49,774,000 | 42,019,000 | 33,335,000 | 43,267,000 | 44,615,000 | 38,201,000 | 33,056,000 | 34,891,000 | 46,469,000 | 27,037,000 | 18,903,000 | 17,641,000 | 21,019,000 | 28,807,000 | 37,375,000 | 38,655,000 | 37,685,000 | 37,268,000 | 39,216,000 | 38,600,000 | 34,105,000 | 28,929,000 | 33,377,000 | ||
yoy | 6.59% | 1.94% | 14.01% | -3.06% | 6.76% | 5.48% | -6.22% | 9.88% | -4.50% | 1.51% | 13.28% | 16.11% | 32.42% | 44.41% | 42.78% | 34.68% | 28.71% | -3327.79% | 42.64% | 72.45% | -195.53% | -104.12% | -14.48% | -34.66% | -325.88% | -3.64% | -7.80% | 1.62% | -38.86% | 30.50% | 27.98% | 46.80% | 24.14% | 24.06% | 19.94% | -1.84% | 5.34% | -18.04% | -11.13% | 6.84% | 8.96% | 17.50% | 16.76% | -6.72% | -7.60% | -1.80% | -10.78% | -3.49% | 3.47% | 21.70% | 2.43% | 11.56% | 9.99% | 0.84% | 24.01% | -3.99% | 41.29% | 74.87% | 97.78% | 121.08% | -6.14% | -49.42% | -54.36% | -44.22% | -22.70% | -4.69% | 0.14% | 10.50% | 28.83% | 17.49% | ||||||||
qoq | 11.94% | -4.51% | -4.48% | 4.39% | 7.06% | 6.80% | -18.78% | 14.96% | 5.77% | -5.04% | -4.84% | -0.08% | 12.42% | 5.97% | -2.46% | 13.96% | 22.60% | 4.78% | -8.00% | 8.91% | -3174.61% | -104.63% | 11.23% | -160.33% | -232.69% | -3.96% | -15.02% | 108.57% | -43.40% | -8.10% | -6.34% | 25.49% | 20.83% | -9.88% | 7.44% | 6.12% | 20.74% | -12.87% | -6.49% | -14.31% | 9.37% | -6.48% | 1.39% | 3.03% | 11.54% | 0.84% | 0.75% | -17.69% | 10.48% | 7.17% | -8.46% | -10.96% | 18.46% | 26.05% | -22.96% | -3.02% | 16.79% | 15.56% | -5.26% | -24.92% | 71.87% | 43.03% | 7.15% | -16.07% | -27.04% | -22.92% | -3.31% | 2.57% | 1.12% | -4.97% | 1.60% | 13.18% | 17.89% | -13.33% | ||||
operating margin % | 11.02% | 10.59% | 10.76% | 11.03% | 11.09% | 11.26% | 10.30% | 12.01% | 10.57% | 10.64% | 11.02% | 10.95% | 11.21% | 10.65% | 10.03% | 10.29% | 9.77% | 8.92% | 8.37% | 9.05% | 8.86% | -0.32% | 6.99% | 6.49% | -9.38% | 7.05% | 7.14% | 8.15% | 3.90% | 7.26% | 7.67% | 7.89% | 6.82% | 7.00% | 7.62% | 7.08% | 6.69% | 6.19% | 6.92% | NaN% | NaN% | 6.29% | 6.39% | 7.07% | 6.44% | 6.77% | 6.57% | 6.85% | 6.50% | 6.85% | 6.53% | 7.50% | 6.99% | 6.88% | 7.26% | 8.03% | 6.94% | 5.84% | 7.47% | 7.56% | 6.75% | 6.24% | 6.61% | 8.88% | 5.56% | 4.24% | 4.03% | 4.65% | 5.73% | 6.87% | 7.30% | 7.11% | 7.29% | 7.56% | 7.31% | 6.54% | 6.12% | 6.78% |
interest expense | 2,447,000 | 942,000 | 993,000 | 18,924,000 | 853,000 | -936,000 | -627,000 | 17,042,000 | 265,000 | 1,917,000 | 1,320,000 | 7,352,000 | 4,773,000 | 6,185,000 | 6,480,000 | 6,536,000 | 5,852,000 | 7,007,000 | 7,390,000 | 7,888,000 | 7,608,000 | 7,658,000 | 7,653,000 | 8,817,000 | 8,805,000 | 9,583,000 | 10,059,000 | 10,787,000 | 9,947,000 | 9,578,000 | 10,476,000 | 11,621,000 | 8,216,000 | 2,139,000 | 2,166,000 | 2,420,000 | 2,165,000 | 2,100,000 | 2,146,000 | 6,645,000 | 2,359,000 | 2,158,000 | 2,187,000 | 2,383,000 | 2,121,000 | 1,955,000 | 1,662,000 | 1,002,000 | -11,000 | -152,000 | 61,000 | 474,000 | 107,000 | 15,000 | 25,000 | 346,000 | 54,000 | 10,000 | 47,000 | 447,000 | 52,000 | 458,000 | 1,124,000 | 1,817,000 | 1,374,000 | 1,333,000 | 1,214,000 | 1,183,000 | 1,302,000 | 685,000 | 4,423,000 | 241,000 | 1,000 | 274,000 | 3,792,000 | 749,000 | 610,000 | 647,000 |
other expense | 350,000 | -1,281,000 | 1,267,000 | -2,281,000 | -921,000 | -1,724,000 | -2,924,000 | 431,000 | 77,000 | -142,000 | 758,000 | 1,008,000 | 2,517,000 | 469,000 | -869,000 | 88,000 | -215,000 | 946,000 | -505,500 | -1,291,000 | -164,000 | -47,000 | -211,000 | -398,000 | 55,000 | 1,004,000 | 1,142,000 | -887,000 | 380,000 | 244,000 | -437,250 | -388,000 | -1,091,000 | -478,250 | -1,027,000 | -427,000 | -459,000 | 755,000 | -1,887,000 | 778,000 | -303,000 | 83,000 | ||||||||||||||||||||||||||||||||||||
income before income taxes | 135,128,000 | 122,772,000 | 128,585,000 | 135,044,000 | 127,282,000 | 122,561,000 | 116,080,000 | 140,935,000 | 122,665,000 | 115,601,000 | 118,929,000 | 122,537,000 | 122,280,000 | 105,950,000 | 99,044,000 | 100,693,000 | 89,522,000 | 72,039,000 | 67,536,000 | 73,882,000 | 68,516,000 | -10,168,000 | 44,832,000 | 40,079,000 | -85,327,000 | 49,377,000 | 51,107,000 | 62,120,000 | 25,818,000 | 50,441,000 | 56,102,000 | 60,221,000 | 49,519,000 | 44,596,000 | 50,382,000 | 46,380,000 | 43,349,000 | 35,767,000 | 41,470,000 | 36,149,000 | 37,835,000 | 44,602,000 | 42,538,000 | 44,472,000 | 44,259,000 | 44,862,000 | 40,572,000 | 40,259,000 | 40,569,000 | 47,535,000 | 44,397,000 | 40,981,000 | 44,752,000 | 49,139,000 | 43,852,000 | 32,547,000 | 41,288,000 | 44,965,000 | 40,794,000 | 33,019,000 | 34,110,000 | 44,715,000 | 26,060,000 | 17,512,000 | 16,730,000 | 19,753,000 | 25,280,000 | 35,875,000 | 38,615,000 | 37,282,000 | 37,106,000 | 38,712,000 | 38,328,000 | 33,664,000 | 29,039,000 | 32,799,000 | ||
income tax expense | 35,359,000 | 27,423,000 | 27,778,000 | 27,208,000 | 27,483,000 | 29,271,000 | 24,017,000 | 37,444,000 | 25,448,000 | 24,373,000 | 25,103,000 | 30,322,000 | 25,093,000 | 25,493,000 | 22,164,000 | 21,580,000 | 21,216,000 | 15,013,000 | 14,567,000 | 14,638,000 | 12,453,000 | -4,834,000 | 10,048,000 | 10,090,000 | -2,550,000 | 11,346,000 | 12,308,000 | 22,317,000 | 9,283,000 | 11,724,000 | 7,164,000 | 19,859,000 | 12,927,000 | 13,646,000 | 16,661,000 | -6,580,000 | 13,855,000 | 11,682,000 | 14,099,000 | 40,129,000 | 9,272,000 | 12,202,000 | 13,544,000 | 16,557,000 | 13,928,000 | 14,765,000 | 15,137,000 | 15,188,000 | 10,178,000 | 14,350,000 | 13,725,000 | 15,263,000 | 15,095,000 | 13,938,000 | 15,220,000 | 17,095,000 | 14,434,000 | 11,612,000 | 14,906,000 | 16,690,000 | 14,258,000 | 11,826,000 | 13,355,000 | 17,011,000 | 9,535,000 | 7,025,000 | 5,543,000 | 8,193,000 | 9,086,000 | 13,339,000 | 14,255,000 | |||||||
net income | 99,769,000 | 95,349,000 | 100,807,000 | 107,836,000 | 99,799,000 | 93,290,000 | 92,063,000 | 103,491,000 | 97,217,000 | 91,228,000 | 93,826,000 | 92,215,000 | 97,187,000 | 80,457,000 | 76,880,000 | 79,113,000 | 68,306,000 | 57,026,000 | 52,969,000 | 59,244,000 | 56,063,000 | -5,334,000 | 34,784,000 | 29,989,000 | -82,777,000 | 38,031,000 | 38,799,000 | 39,803,000 | 16,535,000 | 38,717,000 | 48,938,000 | 40,362,000 | 36,592,000 | 30,950,000 | 33,721,000 | 52,960,000 | 29,494,000 | 24,085,000 | 27,371,000 | 23,947,000 | 24,291,000 | 28,045,000 | 28,610,000 | 29,707,000 | 29,122,000 | 29,674,000 | 30,394,000 | 25,909,000 | 26,844,000 | 32,272,000 | 29,302,000 | 27,043,000 | 29,532,000 | 32,044,000 | 29,418,000 | 20,935,000 | 26,382,000 | 28,275,000 | 26,536,000 | 21,193,000 | 20,755,000 | 27,704,000 | 16,525,000 | 10,487,000 | 11,187,000 | 11,560,000 | 16,194,000 | 22,536,000 | 24,437,000 | 23,595,000 | 22,967,000 | 24,457,000 | 24,640,000 | 21,697,000 | 18,568,000 | 21,117,000 | ||
yoy | -0.03% | 2.21% | 9.50% | 4.20% | 2.66% | 2.26% | -1.88% | 12.23% | 0.03% | 13.39% | 22.04% | 16.56% | 42.28% | 41.09% | 45.14% | 33.54% | 21.84% | -1169.10% | 52.28% | 97.55% | -167.73% | -114.03% | -10.35% | -24.66% | -600.62% | -1.77% | -20.72% | -1.38% | -54.81% | 25.10% | 45.13% | -23.79% | 24.07% | 28.50% | 23.20% | 0.58% | 12.68% | -19.39% | -16.59% | -5.49% | -5.87% | 14.66% | 8.49% | -8.05% | 3.73% | -4.19% | -9.10% | 0.71% | -0.39% | 29.18% | 11.94% | 13.33% | 10.86% | -1.22% | 27.11% | 2.06% | 60.58% | 102.09% | 85.53% | 139.65% | 2.04% | -53.47% | -54.22% | -51.01% | -29.49% | -7.85% | -0.82% | 8.75% | 23.69% | 15.82% | ||||||||
qoq | 4.64% | -5.41% | -6.52% | 8.05% | 6.98% | 1.33% | -11.04% | 6.45% | 6.56% | -2.77% | 1.75% | -5.12% | 20.79% | 4.65% | -2.82% | 15.82% | 19.78% | 7.66% | -10.59% | 5.67% | -1151.05% | -115.33% | 15.99% | -136.23% | -317.66% | -1.98% | -2.52% | 140.72% | -57.29% | -20.89% | 21.25% | 10.30% | 18.23% | -8.22% | -36.33% | 79.56% | 22.46% | -12.01% | -1.42% | -13.39% | -1.97% | -3.69% | 2.01% | -1.86% | -2.37% | 17.31% | -3.48% | -16.82% | 10.14% | 8.35% | -8.43% | -7.84% | 8.93% | 40.52% | -20.65% | -6.69% | 6.55% | 25.21% | 2.11% | -25.08% | 67.65% | 57.58% | -6.26% | -3.23% | -28.62% | -28.14% | -7.78% | 3.57% | 2.73% | -6.09% | -0.74% | 13.56% | 16.85% | -12.07% | ||||
net income margin % | 7.97% | 8.20% | 8.40% | 8.80% | 8.55% | 8.69% | 8.38% | 8.92% | 8.48% | 8.47% | 8.57% | 7.96% | 8.59% | 7.59% | 7.24% | 7.45% | 6.97% | 6.50% | 5.94% | 6.61% | 6.67% | -0.71% | 4.65% | 4.14% | -9.96% | 4.56% | 4.53% | 4.51% | 1.87% | 4.61% | 5.66% | 4.50% | 4.42% | 4.64% | 4.95% | 7.77% | 4.34% | 3.96% | 4.38% | NaN% | NaN% | 3.92% | 3.78% | 4.14% | 4.21% | 4.29% | 4.15% | 4.53% | 4.92% | 4.45% | 4.43% | 5.04% | 4.71% | 4.59% | 4.84% | 5.17% | 4.86% | 3.67% | 4.55% | 4.79% | 4.69% | 4.00% | 3.93% | 5.30% | 3.40% | 2.35% | 2.56% | 2.56% | 3.22% | 4.14% | 4.61% | 4.45% | 4.49% | 4.72% | 4.67% | 4.16% | 3.93% | 4.29% |
net income per share | 2.68 | 2.54 | 2.67 | 2.83 | 2.6 | 2.43 | 2.4 | 2.69 | 2.51 | 2.35 | 2.42 | 2.38 | 2.52 | 2.09 | 2 | 2.06 | 1.78 | 1.48 | 1.38 | 1.52 | 1.44 | -0.14 | 0.9 | 0.77 | -2.14 | 0.98 | 1 | 1.03 | 0.43 | 1 | 1.26 | 1.04 | 0.95 | 0.8 | 0.87 | 1.35 | 0.76 | 0.62 | 0.7 | 0.61 | 0.61 | 0.7 | 0.7 | 0.72 | 0.7 | 0.71 | 0.73 | 0.62 | 0.64 | 0.77 | 0.7 | 0.64 | 0.7 | 0.76 | 0.7 | 0.5 | 0.62 | 0.67 | 0.63 | 0.5 | 0.49 | 0.66 | 0.39 | 0.25 | 0.26 | 0.27 | 0.38 | 0.53 | 0.58 | 0.55 | 0.53 | 0.57 | 0.57 | 0.5 | 0.43 | 0.48 | ||
weighted-average common shares outstanding for basic computation | 37,223 | 37,595 | 37,757 | 38,322 | 38,427 | 38,398 | 38,675 | 38,744 | 38,700 | 38,617 | 38,579 | 38,526 | 38,453 | 38,456 | 38,502 | 38,835 | 38,781 | 38,722 | 38,682 | 38,649 | 38,611 | 38,643 | 38,743 | 38,714 | 38,674 | 38,716 | 38,932 | 38,999 | 38,985 | 39,044 | 39,107 | 39,262 | 39,613 | 40,800 | 41,228 | 41,467 | 41,880 | 42,076 | 42,157 | 42,098 | 42,052 | 41,966 | 42,109 | 41,965 | 42,397 | 42,446 | 42,411 | 42,370 | 42,321 | 42,298 | 42,277 | 42,244 | 42,316 | 42,316 | 42,558 | 43,143 | 43,182 | 43,616 | 43,684 | 43,937 | ||||||||||||||||||
dilutive effect of potential common shares | 461 | 460 | 514 | 134.25 | 525 | 536 | 546 | 146 | 577 | 558 | 610 | 157.25 | 651 | 629 | 585 | 158 | 645 | 666 | 582 | 120.5 | 577 | 366 | 398 | 350 | 130.25 | 396 | 504 | 650 | 124.25 | 612 | 490 | 404 | 93.75 | 463 | 386 | 338 | 223 | 229 | 77.25 | 267 | 305 | 362 | 99.75 | 362 | 386 | 480 | 119.75 | 472 | 442 | 511 | 170.25 | 670 | 669 | 564 | 211.25 | 893 | 887 | 716 | 128.5 | 581 | 532 | 510 | ||||||||||||||||
weighted-average common shares outstanding for diluted computation | 37,684 | 38,055 | 38,271 | 38,847 | 38,963 | 38,944 | 39,252 | 39,302 | 39,310 | 39,268 | 39,208 | 39,111 | 39,098 | 39,122 | 39,084 | 39,412 | 38,781 | 39,088 | 38,682 | 39,047 | 38,961 | 39,039 | 39,247 | 39,364 | 39,286 | 39,206 | 39,336 | 39,462 | 39,371 | 39,382 | 39,107 | 39,485 | 39,842 | 41,067 | 41,533 | 41,829 | 42,242 | 42,462 | 42,637 | 42,570 | 42,494 | 42,477 | 42,779 | 42,634 | 42,961 | 43,339 | 43,298 | 43,086 | 42,902 | 42,830 | 42,787 | 42,662 | 42,798 | 43,259 | 43,949 | 44,414 | 44,630 | |||||||||||||||||||||
other income | -505,000 | -548,000 | -755,000 | -312,000 | -454,000 | -1,657,000 | -177,000 | -410,750 | -1,428,000 | -137,250 | -1,256,000 | -239,000 | -20,000 | -711,000 | 16,250 | 65,000 | -270,000 | 1,932,000 | -384,000 | -2,645,000 | -421,000 | -343,000 | -160,500 | -397,000 | 58,000 | 2,225,000 | 815,000 | -326,000 | 162,000 | 161,000 | 230,000 | -82,000 | -308,000 | -720,000 | -69,000 | |||||||||||||||||||||||||||||||||||||||||||
impairment expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible and other impairment | 49,528,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill & intangible impairment | 32,750,000 | 131,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible impairment | 31,594,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends per common share | 0.3 | 0.3 | 0.22 | 0.3 | 0.29 | 0.29 | 0.213 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.193 | 0.27 | 0.25 | 0.25 | 0.178 | 0.25 | 0.23 | 0.23 | 0.163 | 0.23 | 0.21 | 0.21 | 0.148 | 0.21 | 0.19 | 0.19 | 0.128 | 0.17 | 0.17 | 0.17 | 0.113 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.113 | 0.15 | 0.15 | 0.15 | 0.09 | 0.12 | 0.12 | 0.12 | |||||||||||||||||||||||||||||||
selling, distribution and administrative, including depreciation | 192,856,000 | 183,080,000 | 141,645,000 | 140,587,000 | 147,858,000 | 145,335,000 | 134,800,000 | 135,112,000 | 410,796,000 | 143,031,000 | 134,805,000 | 139,986,000 | 143,931,000 | 143,591,000 | 148,906,000 | 148,767,000 | 137,719,000 | 131,047,000 | 123,546,000 | 130,256,000 | 133,075,000 | 130,923,000 | 122,350,000 | 120,215,000 | 122,912,000 | 125,594,000 | 122,134,000 | 115,437,000 | 124,528,000 | 118,365,000 | 111,225,000 | 108,229,000 | 106,548,000 | 103,319,000 | 98,002,000 | 97,803,000 | 101,227,000 | 106,662,000 | 108,683,000 | 104,581,000 | 106,815,000 | 102,223,000 | 102,840,000 | |||||||||||||||||||||||||||||||||||
goodwill impairment | 64,794,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 2: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 3: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 4: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
part ii: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 1: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
item 6: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
signatures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dilutive effect of common stock equivalents | 418 | 482 | 666 | 806 | 870 | 218.75 | 798 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding for dilutive computation | 42,982 | 44,052 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 10,520,250 | 13,687,000 | 14,139,000 | 8,530,000 | 11,967,000 | 10,471,000 | 11,682,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dilutive effect of stock options and awards | 197 | 701 | 946 | 908 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, distribution and administrative expenses | 77,361,500 | 106,467,000 | 101,222,000 | 101,757,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjusted average common shares outstanding for diluted computation | 44,845 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 | 2013-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 171,576,000 | 405,986,000 | 418,716,000 | 388,417,000 | 352,842,000 | 303,441,000 | 538,520,000 | 460,617,000 | 456,533,000 | 412,855,000 | 360,415,000 | 344,036,000 | 182,127,000 | 165,538,000 | 147,575,000 | 184,474,000 | 188,084,000 | 154,843,000 | 247,313,000 | 257,745,000 | 304,016,000 | 288,775,000 | 271,060,000 | 268,551,000 | 165,464,000 | 128,149,000 | 98,204,000 | 108,219,000 | 47,367,000 | 79,827,000 | 56,408,000 | 54,150,000 | 43,523,000 | 85,324,000 | 77,769,000 | 105,057,000 | 67,313,000 | 62,857,000 | 58,022,000 | 59,861,000 | 62,932,000 | 55,634,000 | 63,966,000 | 69,470,000 | 55,165,000 | 33,184,000 | 52,033,000 | 71,189,000 | 69,086,000 | 66,584,000 | 76,877,000 | 73,164,000 | 43,083,000 | 51,845,000 | 56,673,000 | 78,442,000 | 79,408,000 | 70,512,000 | 73,218,000 | 91,092,000 | 88,559,000 | 53,915,000 | 94,593,000 | 175,777,000 | 156,266,000 | 104,203,000 | 65,687,000 | 27,642,000 | 48,216,000 | 46,620,000 | 56,749,000 | 101,830,000 | 70,580,000 | 79,995,000 | 143,654,000 | 119,665,000 | 85,018,000 | 84,410,000 | 102,276,000 |
accounts receivable | 792,849,000 | 706,902,000 | 753,443,000 | 754,638,000 | 696,239,000 | 691,512,000 | 724,878,000 | 710,195,000 | 659,196,000 | 694,922,000 | 708,395,000 | 705,638,000 | 654,510,000 | 674,136,000 | 656,429,000 | 618,079,000 | 520,134,000 | 530,824,000 | 516,322,000 | 510,080,000 | 444,200,000 | 447,032,000 | 449,998,000 | 524,081,000 | 502,894,000 | 529,330,000 | 540,902,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | 526,324,000 | 529,003,000 | 521,675,000 | 505,337,000 | 500,562,000 | 518,044,000 | 497,568,000 | 488,258,000 | 503,910,000 | 520,155,000 | 507,641,000 | 501,184,000 | 526,978,000 | 523,021,000 | 490,099,000 | 449,821,000 | 425,373,000 | 399,763,000 | 377,978,000 | 362,547,000 | 358,237,000 | 363,757,000 | 365,355,000 | 389,150,000 | 421,201,000 | 463,609,000 | 465,165,000 | 447,555,000 | 454,555,000 | 445,881,000 | 431,658,000 | 422,069,000 | 432,449,000 | 386,943,000 | 364,979,000 | 345,145,000 | 344,743,000 | 349,020,000 | 342,044,000 | 338,221,000 | 346,979,000 | 359,726,000 | 350,807,000 | 362,419,000 | 381,085,000 | 401,474,000 | 367,291,000 | 335,747,000 | 320,045,000 | 323,257,000 | 302,404,000 | 281,417,000 | 281,198,000 | 294,651,000 | 268,960,000 | 228,506,000 | 230,035,000 | 222,626,000 | 215,013,000 | 204,066,000 | 196,427,000 | 194,991,000 | 190,758,000 | 173,253,000 | 174,330,000 | 201,872,000 | 226,028,000 | 254,690,000 | 249,217,000 | 265,659,000 | 239,387,000 | 210,723,000 | 219,265,000 | 229,673,000 | 207,138,000 | 199,886,000 | 206,991,000 | 215,208,000 | 192,523,000 |
other current assets | 90,457,000 | 106,568,000 | 71,457,000 | 84,020,000 | 83,311,000 | 96,972,000 | 81,950,000 | 96,148,000 | 97,044,000 | 89,786,000 | 81,287,000 | 93,192,000 | 92,002,000 | 79,183,000 | 78,686,000 | 68,805,000 | 63,504,000 | 68,878,000 | 54,452,000 | 59,961,000 | 54,023,000 | 54,864,000 | 52,887,000 | 52,070,000 | 51,773,000 | 47,903,000 | 52,224,000 | 51,462,000 | 49,380,000 | 44,041,000 | 35,555,000 | 32,990,000 | 41,735,000 | 37,538,000 | 28,559,000 | 41,409,000 | 33,181,000 | 33,839,000 | 30,009,000 | 35,687,000 | 39,377,000 | 36,177,000 | 42,527,000 | 51,111,000 | 55,359,000 | 57,773,000 | 51,915,000 | 53,480,000 | 41,284,000 | 54,702,000 | 34,174,000 | 52,819,000 | 42,355,000 | 46,820,000 | 35,709,000 | 51,771,000 | 31,897,000 | 36,113,000 | 27,532,000 | 33,005,000 | 26,791,000 | 29,392,000 | 24,822,000 | 23,428,000 | 21,179,000 | 28,859,000 | 33,495,000 | 44,470,000 | 33,835,000 | 40,867,000 | 35,953,000 | 48,525,000 | 34,407,000 | 28,504,000 | 28,187,000 | 32,284,000 | 27,334,000 | 31,402,000 | 19,720,000 |
total current assets | 1,581,206,000 | 1,748,459,000 | 1,765,291,000 | 1,747,473,000 | 1,691,353,000 | 1,614,696,000 | 1,809,550,000 | 1,769,901,000 | 1,767,682,000 | 1,681,992,000 | 1,644,265,000 | 1,646,807,000 | 1,506,745,000 | 1,422,252,000 | 1,390,496,000 | 1,359,529,000 | 1,295,040,000 | 1,143,618,000 | 1,210,567,000 | 1,196,575,000 | 1,226,356,000 | 1,151,596,000 | 1,136,334,000 | 1,159,769,000 | 1,162,519,000 | 1,142,555,000 | 1,144,923,000 | 1,148,138,000 | 1,125,770,000 | 1,081,783,000 | 1,089,083,000 | 1,058,020,000 | 1,051,240,000 | 903,511,000 | 876,879,000 | 882,542,000 | 836,111,000 | 782,432,000 | 777,361,000 | 781,626,000 | 803,841,000 | 780,824,000 | 813,906,000 | 859,305,000 | 886,017,000 | 877,757,000 | 874,760,000 | 836,148,000 | 774,511,000 | 750,479,000 | 733,736,000 | 737,280,000 | 702,881,000 | 697,944,000 | 687,095,000 | 665,762,000 | 649,000,000 | 609,951,000 | 605,213,000 | 618,914,000 | 592,483,000 | 528,969,000 | 571,215,000 | 618,860,000 | 590,488,000 | 546,854,000 | 528,401,000 | 525,594,000 | 540,461,000 | 574,873,000 | 597,625,000 | 606,197,000 | 569,115,000 | 559,201,000 | 628,230,000 | 600,533,000 | 569,679,000 | 551,480,000 | 555,166,000 |
property, less accumulated depreciation of 262,959 and 256,016, respectively | 128,037,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets | 181,830,000 | 181,831,000 | 185,730,000 | 191,099,000 | 195,318,000 | 145,043,000 | 133,289,000 | 95,569,000 | 104,517,000 | 102,144,000 | 100,677,000 | 101,960,000 | 105,797,000 | 103,037,000 | 108,052,000 | 95,049,000 | 90,996,000 | 94,476,000 | 87,111,000 | 84,062,000 | 86,977,000 | 89,622,000 | 90,636,000 | 86,617,000 | 85,418,000 | 86,557,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangibles | 322,689,000 | 328,787,000 | 338,895,000 | 350,946,000 | 360,748,000 | 242,744,000 | 245,870,000 | 220,840,000 | 227,831,000 | 237,102,000 | 235,549,000 | 243,133,000 | 246,739,000 | 242,741,000 | 250,590,000 | 258,501,000 | 266,314,000 | 274,410,000 | 279,628,000 | 287,686,000 | 294,581,000 | 333,613,000 | 343,215,000 | 352,864,000 | 364,519,000 | 374,871,000 | 368,866,000 | 378,844,000 | 413,093,000 | 425,801,000 | 435,947,000 | 448,089,000 | 153,432,000 | 159,848,000 | 163,562,000 | 168,404,000 | 173,460,000 | 181,465,000 | 191,240,000 | 195,726,000 | 185,009,000 | 191,708,000 | 198,828,000 | 203,978,000 | 216,305,000 | 208,497,000 | 159,508,000 | ||||||||||||||||||||||||||||||||
goodwill | 704,998,000 | 701,422,000 | 699,862,000 | 699,374,000 | 694,193,000 | 686,148,000 | 624,217,000 | 619,395,000 | 588,713,000 | 589,356,000 | 586,478,000 | 578,418,000 | 577,235,000 | 572,319,000 | 561,477,000 | 563,205,000 | 563,751,000 | 562,811,000 | 562,791,000 | 560,077,000 | 559,196,000 | 557,257,000 | 541,357,000 | 540,594,000 | 539,495,000 | 673,175,000 | 671,476,000 | 661,991,000 | 661,195,000 | 651,206,000 | 647,529,000 | 646,643,000 | 629,783,000 | 209,001,000 | 209,834,000 | 206,135,000 | 205,341,000 | 203,963,000 | 205,537,000 | 202,700,000 | 199,236,000 | 249,267,000 | 248,580,000 | 254,406,000 | 252,717,000 | 260,256,000 | 259,156,000 | 193,494,000 | 111,201,000 | 111,356,000 | 106,973,000 | 106,849,000 | 108,060,000 | 105,026,000 | 94,626,000 | 83,080,000 | 84,690,000 | 75,517,000 | 76,783,000 | 76,981,000 | 75,605,000 | 74,587,000 | 73,743,000 | 63,405,000 | 63,230,000 | 63,100,000 | 62,610,000 | 63,108,000 | 96,878,000 | 98,634,000 | 90,294,000 | 64,685,000 | 61,760,000 | 60,458,000 | 57,663,000 | 57,550,000 | 56,676,000 | 56,966,000 | 57,248,000 |
other assets | 69,951,000 | 69,292,000 | 66,164,000 | 63,289,000 | 61,033,000 | 62,395,000 | 62,596,000 | 64,928,000 | 66,814,000 | 65,363,000 | 66,818,000 | 66,840,000 | 64,182,000 | 63,007,000 | 65,884,000 | 59,316,000 | 60,064,000 | 49,857,000 | 47,123,000 | 32,827,000 | 31,137,000 | 30,076,000 | 28,042,000 | 27,436,000 | 24,264,000 | 27,082,000 | 26,811,000 | 28,399,000 | 33,761,000 | 21,901,000 | 23,494,000 | 23,788,000 | 21,353,000 | 18,433,000 | 17,791,000 | 18,303,000 | 17,410,000 | 16,958,000 | 16,991,000 | 16,921,000 | 17,295,000 | 16,887,000 | 17,216,000 | 17,885,000 | 18,271,000 | 18,525,000 | 19,563,000 | 20,257,000 | 19,945,000 | 20,136,000 | 19,702,000 | 19,041,000 | 19,019,000 | 21,937,000 | 19,533,000 | 18,974,000 | 18,662,000 | 16,314,000 | 16,054,000 | 17,024,000 | 17,874,000 | 17,771,000 | 16,690,000 | 16,375,000 | 66,284,000 | 65,317,000 | 65,207,000 | 62,059,000 | 49,912,000 | 46,273,000 | 44,471,000 | 43,728,000 | 56,634,000 | 58,751,000 | 53,266,000 | 51,498,000 | 47,027,000 | 46,805,000 | 45,642,000 |
total assets | 2,988,711,000 | 3,159,322,000 | 3,185,474,000 | 3,175,544,000 | 3,115,663,000 | 3,044,641,000 | 3,003,211,000 | 2,951,910,000 | 2,854,943,000 | 2,782,765,000 | 2,750,511,000 | 2,743,332,000 | 2,608,638,000 | 2,522,904,000 | 2,474,174,000 | 2,452,588,000 | 2,383,571,000 | 2,225,709,000 | 2,303,180,000 | 2,271,807,000 | 2,305,388,000 | 2,241,017,000 | 2,249,253,000 | 2,283,551,000 | 2,289,529,000 | 2,418,997,000 | 2,429,732,000 | 2,331,697,000 | 2,322,810,000 | 2,289,988,000 | 2,305,688,000 | 2,285,741,000 | 2,272,323,000 | 1,405,882,000 | 1,384,907,000 | 1,387,595,000 | 1,346,691,000 | 1,294,516,000 | 1,299,439,000 | 1,312,529,000 | 1,334,339,000 | 1,350,395,000 | 1,376,260,000 | 1,434,968,000 | 1,466,153,000 | 1,480,450,000 | 1,468,919,000 | 1,334,169,000 | 1,096,651,000 | 1,074,159,000 | 1,050,089,000 | 1,058,706,000 | 1,035,937,000 | 1,037,626,000 | 1,001,767,000 | 962,183,000 | 954,336,000 | 898,013,000 | 900,227,000 | 914,931,000 | 891,858,000 | 829,630,000 | 872,709,000 | 891,520,000 | 866,707,000 | 826,140,000 | 810,505,000 | 809,328,000 | 847,847,000 | 887,728,000 | 914,195,000 | 798,771,000 | 752,667,000 | 744,267,000 | 805,356,000 | 777,369,000 | 741,002,000 | 724,372,000 | 727,811,000 |
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 303,057,000 | 258,235,000 | 276,855,000 | 280,124,000 | 282,191,000 | 240,889,000 | 265,136,000 | 266,949,000 | 271,185,000 | 253,739,000 | 259,790,000 | 301,685,000 | 276,024,000 | 250,407,000 | 277,224,000 | 259,463,000 | 247,639,000 | 203,563,000 | 210,987,000 | 208,162,000 | 217,252,000 | 196,468,000 | 181,627,000 | 186,270,000 | 214,253,000 | 212,312,000 | 229,368,000 | 237,289,000 | 240,339,000 | 232,558,000 | 241,885,000 | 256,886,000 | 217,852,000 | 165,634,000 | 165,233,000 | 180,614,000 | 150,255,000 | 137,499,000 | 149,007,000 | 148,543,000 | 134,871,000 | 114,824,000 | 142,636,000 | 179,825,000 | 143,881,000 | 150,938,000 | 145,614,000 | 172,401,000 | 145,352,000 | 140,869,000 | 131,195,000 | 136,575,000 | 140,865,000 | 123,796,000 | 145,932,000 | 120,890,000 | 124,614,000 | 105,591,000 | 109,928,000 | 108,509,000 | 110,143,000 | 86,957,000 | 109,266,000 | 94,529,000 | 97,421,000 | 82,354,000 | 78,876,000 | 80,655,000 | 77,831,000 | 106,386,000 | 127,591,000 | 109,822,000 | 85,928,000 | 95,264,000 | 103,326,000 | 97,166,000 | 99,702,000 | 91,377,000 | 110,402,000 |
current portion of long-term debt | 18,000,000 | 25,003,000 | 25,055,000 | 25,107,000 | 25,159,000 | 25,171,000 | 25,170,000 | 25,196,000 | 25,189,000 | 181,000 | 40,174,000 | 40,166,000 | 40,182,000 | 88,401,000 | 43,525,000 | 78,644,000 | 78,638,000 | 78,651,000 | 78,646,000 | 78,642,000 | 73,771,000 | 93,912,000 | 49,036,000 | 19,183,000 | 19,182,000 | 6,378,000 | 4,814,000 | 4,012,000 | 3,248,000 | 3,352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
compensation and related benefits | 88,529,000 | 84,396,000 | 73,284,000 | 99,630,000 | 82,350,000 | 75,240,000 | 69,505,000 | 93,204,000 | 75,443,000 | 72,929,000 | 62,448,000 | 98,740,000 | 80,545,000 | 73,873,000 | 61,230,000 | 91,166,000 | 81,518,000 | 64,689,000 | 65,509,000 | 77,657,000 | 80,660,000 | 67,253,000 | 65,168,000 | 61,887,000 | 69,051,000 | 56,772,000 | 63,973,000 | 67,978,000 | 69,324,000 | 56,882,000 | 62,995,000 | 73,370,000 | 67,994,000 | 48,726,000 | 49,774,000 | 58,785,000 | 57,615,000 | 44,427,000 | 46,327,000 | 57,187,000 | 51,401,000 | 40,310,000 | 43,466,000 | 63,780,000 | 54,010,000 | 54,139,000 | 47,687,000 | 55,760,000 | 46,849,000 | 48,769,000 | 45,373,000 | 63,899,000 | 54,044,000 | 52,935,000 | 46,355,000 | 63,149,000 | 56,234,000 | 51,930,000 | 44,443,000 | 65,413,000 | 55,007,000 | 42,134,000 | 37,999,000 | 50,107,000 | 44,836,000 | 34,404,000 | 34,271,000 | 34,695,000 | 39,711,000 | 39,619,000 | 43,371,000 | 56,172,000 | 53,292,000 | 46,288,000 | 43,274,000 | 59,536,000 | |||
other current liabilities | 127,036,000 | 132,851,000 | 147,616,000 | 146,397,000 | 109,649,000 | 113,311,000 | 118,656,000 | 115,892,000 | 96,671,000 | 97,299,000 | 119,149,000 | 114,749,000 | 98,827,000 | 97,736,000 | 112,628,000 | 108,824,000 | 95,033,000 | 91,421,000 | 101,930,000 | 98,356,000 | 89,190,000 | 83,508,000 | 88,605,000 | 99,280,000 | 85,915,000 | 77,846,000 | 91,469,000 | 69,491,000 | 62,731,000 | 60,164,000 | 70,109,000 | 83,112,000 | 64,936,000 | 50,889,000 | 59,658,000 | 65,540,000 | 58,683,000 | 52,048,000 | 65,719,000 | 65,306,000 | 62,852,000 | 62,890,000 | 68,220,000 | 63,118,000 | 68,456,000 | 63,854,000 | 75,839,000 | 60,074,000 | 46,022,000 | 46,216,000 | 49,007,000 | 45,426,000 | 45,881,000 | 45,763,000 | 49,720,000 | 46,130,000 | 44,847,000 | 41,443,000 | 52,582,000 | 40,766,000 | 43,493,000 | 43,049,000 | 63,292,000 | 51,696,000 | 55,374,000 | 50,831,000 | 38,378,000 | 36,206,000 | 31,017,000 | 27,913,000 | 78,125,000 | ||||||||
total current liabilities | 536,622,000 | 475,482,000 | 497,755,000 | 526,151,000 | 474,190,000 | 429,440,000 | 478,300,000 | 501,100,000 | 468,406,000 | 449,126,000 | 466,558,000 | 540,344,000 | 480,592,000 | 447,205,000 | 451,263,000 | 499,627,000 | 464,356,000 | 399,855,000 | 466,827,000 | 427,700,000 | 465,746,000 | 425,867,000 | 414,051,000 | 426,083,000 | 447,861,000 | 420,701,000 | 478,722,000 | 423,794,000 | 416,557,000 | 393,788,000 | 394,173,000 | 432,551,000 | 369,964,000 | 271,627,000 | 280,260,000 | 309,753,000 | 270,565,000 | 237,222,000 | 264,301,000 | 274,388,000 | 252,475,000 | 221,374,000 | 258,297,000 | 310,072,000 | 269,067,000 | 271,651,000 | 271,982,000 | 290,955,000 | 268,223,000 | 250,854,000 | 225,575,000 | 245,900,000 | 240,790,000 | 255,494,000 | 242,007,000 | 230,169,000 | 225,695,000 | 198,964,000 | 206,953,000 | 214,688,000 | 208,643,000 | 172,140,000 | 235,557,000 | 271,332,000 | 272,631,000 | 242,589,000 | 201,525,000 | 156,556,000 | 201,617,000 | 240,104,000 | 253,523,000 | 197,011,000 | 171,799,000 | 171,111,000 | 235,930,000 | 235,010,000 | 228,420,000 | 209,412,000 | 177,526,000 |
long-term debt | 347,300,000 | 572,300,000 | 572,300,000 | 572,300,000 | 572,300,000 | 572,300,000 | 572,288,000 | 572,279,000 | 571,862,000 | 571,854,000 | 596,883,000 | 596,926,000 | 597,006,000 | 624,052,000 | 649,103,000 | 649,150,000 | 681,197,000 | 681,266,000 | 730,307,000 | 784,855,000 | 773,404,000 | 783,076,000 | 792,827,000 | 855,143,000 | 864,758,000 | 874,423,000 | 859,172,000 | 908,850,000 | 937,536,000 | 923,410,000 | 953,216,000 | 944,522,000 | 1,017,327,000 | 306,579,000 | 285,175,000 | 286,769,000 | 317,382,000 | 323,940,000 | 301,771,000 | 324,982,000 | 367,820,000 | 363,640,000 | 351,340,000 | 317,646,000 | 386,956,000 | 346,636,000 | 321,418,000 | 167,992,000 | 25,000,000 | 75,000,000 | 75,000,000 | 75,000,000 | 75,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 75,988,000 | ||||||||||||||||||
other liabilities | 244,746,000 | 237,132,000 | 231,664,000 | 232,573,000 | 241,692,000 | 249,389,000 | 200,546,000 | 189,750,000 | 145,651,000 | 153,757,000 | 150,954,000 | 147,625,000 | 150,380,000 | 155,771,000 | 152,368,000 | 154,456,000 | 139,624,000 | 122,899,000 | 129,476,000 | 126,706,000 | 131,331,000 | 151,367,000 | 156,969,000 | 158,783,000 | 146,350,000 | 161,632,000 | 164,613,000 | 102,019,000 | 77,497,000 | 73,675,000 | 78,281,000 | 81,720,000 | 65,769,000 | 34,392,000 | 30,201,000 | 29,102,000 | 32,648,000 | 31,342,000 | 31,629,000 | 33,921,000 | 37,920,000 | 38,195,000 | 36,877,000 | 46,295,000 | 55,005,000 | 61,439,000 | 65,741,000 | 51,303,000 | 22,159,000 | 24,421,000 | 24,552,000 | 22,272,000 | 22,243,000 | 24,982,000 | 21,721,000 | 20,133,000 | 21,158,000 | 16,625,000 | 16,549,000 | 18,950,000 | 20,241,000 | 18,878,000 | 19,108,000 | 16,589,000 | 17,325,000 | 18,041,000 | 28,308,000 | 26,484,000 | 25,218,000 | 28,313,000 | 32,635,000 | 36,939,000 | 34,712,000 | 36,341,000 | 35,737,000 | 29,824,000 | 53,033,000 | 53,166,000 | |
total liabilities | 1,128,668,000 | 1,284,914,000 | 1,301,719,000 | 1,331,024,000 | 1,288,182,000 | 1,251,129,000 | 1,251,134,000 | 1,263,129,000 | 1,185,919,000 | 1,174,737,000 | 1,214,395,000 | 1,284,895,000 | 1,227,978,000 | 1,227,028,000 | 1,252,734,000 | 1,303,233,000 | 1,285,177,000 | 1,204,020,000 | 1,326,610,000 | 1,339,261,000 | 1,370,481,000 | 1,360,310,000 | 1,363,847,000 | 1,440,009,000 | 1,458,969,000 | 1,456,756,000 | 1,502,507,000 | 1,434,663,000 | 1,439,962,000 | 1,400,073,000 | 1,434,882,000 | 1,470,778,000 | 1,466,295,000 | 626,620,000 | 611,239,000 | 642,339,000 | 640,821,000 | 613,107,000 | 618,991,000 | 654,613,000 | 677,497,000 | 642,828,000 | 666,137,000 | 693,640,000 | 729,842,000 | 698,784,000 | 678,214,000 | 533,861,000 | 315,579,000 | 300,680,000 | 275,467,000 | 299,091,000 | 297,957,000 | 315,514,000 | 298,668,000 | 290,052,000 | 282,127,000 | 251,827,000 | 267,413,000 | 281,368,000 | 278,661,000 | 240,389,000 | 303,631,000 | 336,481,000 | 333,826,000 | 303,984,000 | 297,624,000 | 301,226,000 | 342,529,000 | 382,828,000 | 399,297,000 | 296,696,000 | 269,888,000 | 270,670,000 | 333,630,000 | 326,386,000 | 309,266,000 | 287,445,000 | 306,680,000 |
shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock—no par value; 2,500 shares authorized; none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 202,368,000 | 200,168,000 | 198,241,000 | 198,970,000 | 196,610,000 | 193,557,000 | 191,325,000 | 193,778,000 | 191,133,000 | 188,636,000 | 185,986,000 | 188,646,000 | 186,187,000 | 184,795,000 | 183,348,000 | 183,822,000 | 183,100,000 | 180,248,000 | 179,574,000 | 177,014,000 | 177,231,000 | 175,016,000 | 176,007,000 | 176,492,000 | 174,830,000 | 173,677,000 | 172,223,000 | 172,931,000 | 171,734,000 | 170,385,000 | 168,618,000 | 169,383,000 | 167,848,000 | 166,008,000 | 164,998,000 | 164,655,000 | 163,448,000 | 162,639,000 | 162,518,000 | 162,529,000 | 161,735,000 | 160,668,000 | 160,407,000 | 160,072,000 | 158,923,000 | 158,623,000 | 158,001,000 | 156,999,000 | 156,495,000 | 155,299,000 | 154,492,000 | 153,893,000 | 152,676,000 | 151,508,000 | 150,900,000 | 150,070,000 | 149,943,000 | 151,704,000 | 150,153,000 | 148,307,000 | 148,112,000 | 146,804,000 | 145,366,000 | 143,185,000 | 141,003,000 | 139,261,000 | 138,426,000 | 136,895,000 | 136,200,000 | 135,916,000 | 134,518,000 | 133,078,000 | 131,848,000 | 130,760,000 | 129,438,000 | 127,569,000 | 125,988,000 | 124,932,000 | 123,734,000 |
retained earnings | 2,707,720,000 | 2,626,827,000 | 2,548,791,000 | 2,447,931,000 | 2,375,017,000 | 2,292,902,000 | 2,213,868,000 | 2,121,838,000 | 2,046,956,000 | 1,964,090,000 | 1,886,432,000 | 1,792,632,000 | 1,727,534,000 | 1,643,874,000 | 1,576,551,000 | 1,499,676,000 | 1,446,847,000 | 1,391,655,000 | 1,347,375,000 | 1,294,413,000 | 1,260,761,000 | 1,217,582,000 | 1,235,351,000 | 1,200,570,000 | 1,195,411,000 | 1,290,685,000 | 1,264,648,000 | 1,229,148,000 | 1,213,314,000 | 1,208,748,000 | 1,181,683,000 | 1,129,678,000 | 1,112,136,000 | 1,087,156,000 | 1,067,473,000 | 1,033,751,000 | 1,003,480,000 | 985,297,000 | 972,174,000 | 944,821,000 | 940,696,000 | 996,392,000 | 983,072,000 | 969,548,000 | 952,355,000 | 934,821,000 | 915,482,000 | 896,776,000 | |||||||||||||||||||||||||||||||
treasury shares—at cost | -964,523,000 | -870,256,000 | -779,702,000 | -647,384,000 | -597,113,000 | -576,608,000 | -514,576,000 | -495,052,000 | -483,932,000 | -477,417,000 | -475,407,000 | -474,529,000 | -470,697,000 | -467,279,000 | -462,556,000 | -414,214,000 | -414,527,000 | -414,031,000 | -414,174,000 | -414,561,000 | -414,513,000 | -415,206,000 | -404,586,000 | -404,619,000 | -403,956,000 | -404,288,000 | -395,253,000 | -381,646,000 | -378,905,000 | -376,441,000 | -374,393,000 | -365,179,000 | -355,715,000 | -320,744,000 | -283,622,000 | -272,075,000 | -249,086,000 | -239,358,000 | -228,528,000 | -225,322,000 | -225,751,000 | -226,425,000 | -215,394,000 | -216,557,000 | -216,190,000 | ||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -95,522,000 | -92,331,000 | -93,575,000 | -91,686,000 | -106,762,000 | -105,834,000 | -86,508,000 | -77,566,000 | -64,489,000 | -59,646,000 | -62,370,000 | -55,296,000 | -65,644,000 | -67,386,000 | -73,930,000 | -72,295,000 | -70,856,000 | -92,935,000 | -97,823,000 | -93,092,000 | -98,871,000 | -107,364,000 | -121,921,000 | -135,507,000 | -97,560,000 | -105,133,000 | -96,994,000 | -94,632,000 | -84,876,000 | -80,000,000 | -79,614,000 | -73,550,000 | -89,412,000 | -97,622,000 | -87,803,000 | -81,196,000 | -87,641,000 | -3,877,000 | -8,211,000 | -6,048,000 | -6,207,000 | -6,568,000 | -10,333,000 | -1,198,000 | |||||||||||||||||||||||||||||||||||
total shareholders’ equity | 1,860,043,000 | 1,874,408,000 | 1,883,755,000 | 1,844,520,000 | 1,827,481,000 | 1,793,512,000 | 1,752,077,000 | 1,688,781,000 | 1,669,024,000 | 1,608,028,000 | 1,536,116,000 | 1,458,437,000 | 1,380,660,000 | 1,295,876,000 | 1,221,440,000 | 1,149,355,000 | 1,098,394,000 | 1,021,689,000 | 976,570,000 | 932,546,000 | 934,907,000 | 880,707,000 | 885,406,000 | 843,542,000 | 830,560,000 | 962,241,000 | 927,225,000 | 897,034,000 | 882,848,000 | 889,915,000 | 870,806,000 | 814,963,000 | 806,028,000 | 779,262,000 | 773,668,000 | 745,256,000 | 705,870,000 | 681,409,000 | 680,448,000 | 657,916,000 | 656,842,000 | 707,567,000 | 710,123,000 | 741,328,000 | 736,311,000 | 781,666,000 | 790,705,000 | 800,308,000 | 781,072,000 | 773,479,000 | 774,622,000 | 759,615,000 | 737,980,000 | 722,112,000 | 703,099,000 | 672,131,000 | 672,209,000 | 646,186,000 | 632,814,000 | 633,563,000 | 613,197,000 | 589,241,000 | 569,078,000 | 555,039,000 | 532,881,000 | 522,156,000 | 512,881,000 | 508,102,000 | 505,318,000 | 504,900,000 | 514,898,000 | 502,075,000 | 482,779,000 | 473,597,000 | 471,726,000 | 450,983,000 | 431,736,000 | 436,927,000 | 421,131,000 |
total liabilities and shareholders’ equity | 2,988,711,000 | 3,159,322,000 | 3,185,474,000 | 3,175,544,000 | 3,115,663,000 | 3,044,641,000 | 3,003,211,000 | 2,951,910,000 | 2,854,943,000 | 2,782,765,000 | 2,750,511,000 | 2,743,332,000 | 2,608,638,000 | 2,522,904,000 | 2,474,174,000 | 2,452,588,000 | 2,383,571,000 | 2,225,709,000 | 2,303,180,000 | 2,271,807,000 | 2,305,388,000 | 2,241,017,000 | 2,249,253,000 | 2,283,551,000 | 2,289,529,000 | 2,418,997,000 | 2,429,732,000 | 2,331,697,000 | 2,322,810,000 | 2,289,988,000 | 2,305,688,000 | 2,285,741,000 | 2,272,323,000 | 1,405,882,000 | 1,384,907,000 | 1,387,595,000 | 1,346,691,000 | 1,294,516,000 | 1,299,439,000 | 1,312,529,000 | 1,334,339,000 | 1,350,395,000 | 1,376,260,000 | 1,434,968,000 | 1,466,153,000 | 1,480,450,000 | 1,468,919,000 | 1,334,169,000 | 1,096,651,000 | 1,074,159,000 | 1,050,089,000 | 1,058,706,000 | 1,035,937,000 | 1,037,626,000 | 1,001,767,000 | 962,183,000 | 954,336,000 | 898,013,000 | 900,227,000 | 914,931,000 | 891,858,000 | 829,630,000 | 872,709,000 | 891,520,000 | 866,707,000 | 826,140,000 | 810,505,000 | 809,328,000 | 847,847,000 | 887,728,000 | 914,195,000 | 798,771,000 | 752,667,000 | 744,267,000 | 805,356,000 | 777,369,000 | 741,002,000 | 724,372,000 | 727,811,000 |
property, less accumulated depreciation of 265,192 and 256,016 | 129,531,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 260,805 and 256,016 | 129,532,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable — net | 769,699,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property — at cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land | 14,083,000 | 14,160,000 | 14,219,000 | 14,319,000 | 14,399,000 | 14,339,000 | 14,452,000 | 14,411,000 | 14,250,000 | 14,214,000 | 12,950,000 | 13,212,000 | 10,125,000 | 10,245,000 | 10,428,000 | 10,569,000 | 10,577,000 | 10,639,000 | 10,850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
buildings | 116,733,000 | 115,262,000 | 109,884,000 | 108,119,000 | 107,142,000 | 104,396,000 | 101,338,000 | 104,419,000 | 97,529,000 | 97,521,000 | 89,325,000 | 89,886,000 | 75,463,000 | 74,477,000 | 73,399,000 | 73,099,000 | 72,481,000 | 71,142,000 | 69,938,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment, including computers and software | 253,354,000 | 233,745,000 | 219,979,000 | 204,473,000 | 198,374,000 | 195,220,000 | 189,579,000 | 177,813,000 | 162,432,000 | 157,496,000 | 166,515,000 | 157,370,000 | 155,161,000 | 147,004,000 | 129,117,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total property — at cost | 384,170,000 | 363,167,000 | 344,082,000 | 326,911,000 | 319,915,000 | 313,955,000 | 305,369,000 | 296,643,000 | 274,211,000 | 269,231,000 | 268,790,000 | 260,468,000 | 240,749,000 | 231,726,000 | 212,944,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less accumulated depreciation | 256,016,000 | 244,640,000 | 229,041,000 | 215,015,000 | 204,326,000 | 192,054,000 | 181,066,000 | 175,300,000 | 166,143,000 | 161,466,000 | 164,343,000 | 156,872,000 | 157,506,000 | 148,623,000 | 143,930,000 | 138,790,000 | 131,274,000 | 124,946,000 | 119,006,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property — net | 128,154,000 | 118,527,000 | 115,041,000 | 111,896,000 | 115,589,000 | 121,901,000 | 124,303,000 | 121,343,000 | 108,068,000 | 107,765,000 | 104,447,000 | 103,596,000 | 83,243,000 | 83,103,000 | 69,014,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets — net | 188,654,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangibles — net | 348,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — no par value; 2,500 shares authorized; none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 37,868 and 38,409 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost | -720,695,000 | -559,269,000 | -477,545,000 | -471,848,000 | -455,789,000 | -198,224,000 | -196,478,000 | -192,598,000 | -192,996,000 | -191,947,000 | -190,395,000 | -190,928,000 | -191,935,000 | -191,517,000 | -190,455,000 | -160,456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 251,431 and 244,640 | 127,039,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 249,890 and 244,640 | 125,336,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 247,597 and 244,640 | 119,061,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 38,409 and 38,657 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 242,620 and 229,041 | 115,325,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 238,935 and 229,041 | 113,706,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 233,340 and 229,041 | 113,704,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 38,657 and 38,499 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 225,379 and 215,015 | 115,383,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 222,086 and 215,015 | 112,790,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 218,280 and 215,015 | 110,539,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 38,499 and 38,516 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 212,463 and 204,326 | 111,166,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 212,160 and 204,326 | 112,113,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 208,991 and 204,326 | 113,813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 38,516 and 38,710 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 200,039 and 192,054 | 116,951,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 198,572 and 192,054 | 120,530,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 197,143 and 192,054 | 120,285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 38,710 and 38,597 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost (15,503 and 15,616 shares), respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 187,292 and 181,066 | 123,770,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 188,970 and 181,066 | 126,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 38,678 and 38,597 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 184,989 and 181,066 | 125,094,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 38,655 and 38,597 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 38,597 and 38,703 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost (15,616 and 15,510 shares), respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, less allowances | 574,468,000 | 512,034,000 | 565,462,000 | 548,811,000 | 533,533,000 | 393,706,000 | 405,572,000 | 390,931,000 | 390,874,000 | 336,716,000 | 347,286,000 | 347,857,000 | 354,553,000 | 329,287,000 | 356,606,000 | 376,305,000 | 394,408,000 | 385,326,000 | 403,521,000 | 375,732,000 | 344,096,000 | 305,936,000 | 320,281,000 | 329,880,000 | 336,245,000 | 304,628,000 | 325,753,000 | 307,043,000 | 307,660,000 | 280,700,000 | 289,450,000 | 290,751,000 | 280,706,000 | 250,671,000 | 261,042,000 | 246,402,000 | 238,713,000 | 211,920,000 | 203,191,000 | 198,792,000 | 209,193,000 | 221,727,000 | 265,536,000 | 245,119,000 | 244,863,000 | 221,029,000 | 249,251,000 | 248,698,000 | 250,336,000 | 220,460,000 | 240,647,000 | ||||||||||||||||||||||||||||
property, less accumulated depreciation of 177,383 and 175,300 | 123,240,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long term debt | 44,163,000 | 44,184,000 | 19,184,000 | 5,595,000 | 3,248,000 | 3,351,000 | 3,350,000 | 3,975,000 | 3,349,000 | 2,720,000 | 2,720,000 | 2,842,000 | 2,720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
post-employment benefits | 8,372,000 | 9,200,000 | 9,212,000 | 11,985,000 | 15,603,000 | 16,715,000 | 21,290,000 | 21,322,000 | 19,623,000 | 19,627,000 | 23,611,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 38,593 and 38,703 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 182,812 and 175,300 | 122,005,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 38,758 and 38,703 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 179,972 and 175,300 | 119,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 38,754 and 38,703 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 38,703 and 39,041 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost (15,510 and 15,172 shares), respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 172,263 and 166,143 | 121,858,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
postemployment benefits | 13,235,000 | 14,022,000 | 20,226,000 | 20,603,000 | 19,282,000 | 19,619,000 | 18,814,000 | 19,058,000 | 19,073,000 | 25,197,000 | 25,405,000 | 25,340,000 | 30,919,000 | 34,924,000 | 35,038,000 | 34,940,000 | 39,750,000 | 35,274,000 | 36,238,000 | 43,911,000 | 47,730,000 | 49,777,000 | 49,371,000 | 48,966,000 | 48,560,000 | 43,870,000 | 43,354,000 | 42,791,000 | 43,186,000 | 40,694,000 | 39,411,000 | 38,139,000 | 37,746,000 | 38,377,000 | 38,218,000 | 36,963,000 | 36,552,000 | ||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 38,696 and 39,041 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 171,604 and 166,143 | 111,962,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 9,543,000 | 9,242,000 | 8,985,000 | 12,652,000 | 12,424,000 | 11,802,000 | 12,277,000 | 10,109,000 | 11,938,000 | 90,000 | 97,000 | 490,000 | 255,000 | 260,000 | 21,166,000 | 23,792,000 | 20,463,000 | 20,568,000 | 21,026,000 | 26,407,000 | 26,209,000 | 26,069,000 | 26,424,000 | 34,752,000 | 36,604,000 | 42,437,000 | 43,447,000 | 47,623,000 | 47,557,000 | 48,346,000 | 48,493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 38,674 and 39,041 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 170,163 and 166,143 | 111,313,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 38,815 and 39,041 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 39,041 and 39,057 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost (15,172 and 15,156 shares), respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 165,956 and 161,466 | 106,773,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 39,030 and 39,057 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 164,742 and 161,466 | 105,279,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 39,010 and 39,057 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 163,245 and 161,466 | 106,283,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—no par value; 80,000 shares authorized; 54,213 shares issued; 39,031 and 39,057 outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued; 39,057 and 39,905 shares outstanding, respectively | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost (15,156 and 14,308 shares), respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 162,425 and 164,343 | 108,132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 168,344 and 164,343 | 106,470,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -94,314,000 | -64,223,000 | -38,156,000 | -20,703,000 | -13,884,000 | -10,100,000 | -2,790,000 | -1,186,000 | 4,119,000 | 4,579,000 | 7,458,000 | 1,427,000 | 2,164,000 | 5,059,000 | 3,331,000 | -7,849,000 | -23,892,000 | -19,222,000 | 955,000 | 6,249,000 | 6,093,000 | 3,540,000 | -682,000 | 1,774,000 | 3,494,000 | 4,788,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 166,060 and 164,343 | 104,760,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 shares authorized; 54,213 shares issued | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 160,619 and 156,872 | 104,680,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 163,007 and 156,872 | 107,352,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 160,063 and 156,872 | 106,683,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 157,454 and 157,506 | 78,834,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangibles | 88,368,000 | 91,669,000 | 87,961,000 | 91,267,000 | 95,215,000 | 100,914,000 | 90,087,000 | 84,840,000 | 88,768,000 | 82,968,000 | 86,661,000 | 89,551,000 | 90,324,000 | 93,389,000 | 95,671,000 | 85,916,000 | 88,505,000 | 91,024,000 | 93,293,000 | 95,832,000 | 97,002,000 | 101,653,000 | 113,718,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt | 30,000,000 | 15,000,000 | 33,000,000 | 25,000,000 | 75,000,000 | 75,000,000 | 75,000,000 | 50,000,000 | 5,000,000 | 50,000,000 | 61,000,000 | 33,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income retained for use in the business | 877,547,000 | 857,638,000 | 841,448,000 | 824,362,000 | 801,812,000 | 782,236,000 | 764,045,000 | 743,360,000 | 720,202,000 | 699,612,000 | 686,687,000 | 668,421,000 | 648,232,000 | 628,912,000 | 614,919,000 | 601,370,000 | 580,032,000 | 569,858,000 | 565,716,000 | 560,574,000 | 574,945,000 | 569,723,000 | 559,880,000 | 543,692,000 | 525,601,000 | 508,410,000 | 491,947,000 | 473,899,000 | 454,430,000 | 437,977,000 | 424,667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 163,179 and 157,506 | 80,056,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 160,592 and 157,506 | 81,149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 155,533 and 148,623 | 84,355,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 155,455 and 148,623 | 85,596,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 152,184 and 148,623 | 84,357,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 147,944 and 143,930 | 78,464,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 146,132 and 143,930 | 76,659,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 144,532 and 143,930 | 73,079,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 142,445 and 138,790 | 67,949,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 140,278 and 138,790 | 67,357,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 141,048 and 138,790 | 67,044,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock -no par value; 2,500 shares authorized; none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock -no par value; 80,000 shares authorized; 54,213 shares issued | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property - at cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment | 113,593,000 | 110,951,000 | 108,162,000 | 106,006,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total property - at cost | 197,261,000 | 194,009,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property - net | 58,471,000 | 62,735,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock - no par value; 2,500 shares authorized; none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock - no par value; 80,000 shares authorized; 54,213 shares issued | 10,000,000 | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares - at cost | -193,468,000 | -191,518,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 137,248 and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
131,274 | 58,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 136,873 and 131,274 | 59,845,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 133,834 and 131,274 | 60,994,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 126,935 and 124,946 | 63,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities | 34,075,000 | 33,099,000 | 49,561,000 | 32,579,000 | 29,559,000 | 39,132,000 | 67,244,000 | 67,124,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 126,193 and 124,946 | 66,295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 126,989 and 124,946 | 68,087,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property – at cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property – net | 64,997,000 | 67,788,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangibles | 19,164,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt payable within one year | 50,198,000 | 50,395,000 | 50,593,000 | 50,791,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock – no par value; 2,500 shares authorized; none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock – no par value; 80,000 shares authorized; 54,213 shares issued | 10,000,000 | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares – at cost | -190,944,000 | -159,803,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 124,801 and 119,006 | 65,158,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost, 11,940 and 11,097 shares | -190,763,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 123,618 and 119,006 | 65,857,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost, 11,550 and 11,097 shares | -179,113,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 120,762 and 119,006 | 66,197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost, 10,941 and 11,097 shares | -158,461,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 121,733 and 115,488 | 67,620,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 55,846,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — no par value; 2,500 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares authorized; none issued or oustanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares authorized; 54,213 shares issued | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 121,082 and 115,488 | 69,121,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost, 10,329 and 10,146 shares | -139,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, less accumulated depreciation of 118,730 and 115,488 | 69,755,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — no par value; 80,000 and 50,000 shares authorized; 54,213 shares issued | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares — at cost, 10,563 and 10,146 shares | -142,058,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 | 2013-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 99,769,000 | 95,349,000 | 100,807,000 | 107,836,000 | 99,799,000 | 93,290,000 | 92,063,000 | 103,491,000 | 97,217,000 | 91,228,000 | 93,826,000 | 92,215,000 | 97,187,000 | 80,457,000 | 76,880,000 | 79,113,000 | 68,306,000 | 57,026,000 | 52,969,000 | 59,244,000 | 56,063,000 | -5,334,000 | 34,784,000 | 29,989,000 | -82,777,000 | 38,031,000 | 38,799,000 | 39,803,000 | 16,535,000 | 38,717,000 | 48,938,000 | 40,362,000 | 36,592,000 | 30,950,000 | 33,721,000 | 52,960,000 | 29,494,000 | 24,085,000 | 27,371,000 | 26,067,000 | -44,728,000 | 23,947,000 | 24,291,000 | 28,045,000 | 28,610,000 | 29,707,000 | 29,122,000 | 29,674,000 | 30,394,000 | 25,909,000 | 26,844,000 | 32,272,000 | 29,302,000 | 27,043,000 | 29,532,000 | 32,044,000 | 29,418,000 | 20,935,000 | 26,382,000 | 28,275,000 | 26,536,000 | 21,193,000 | 20,755,000 | 27,704,000 | 16,525,000 | 10,487,000 | 11,187,000 | -8,030,000 | 11,560,000 | 16,194,000 | 22,536,000 | 24,437,000 | 23,595,000 | 22,967,000 | 24,457,000 | 24,640,000 | 21,697,000 | 18,568,000 | 21,117,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of property | 6,396,000 | 6,590,000 | 6,486,000 | 6,466,000 | 6,583,000 | 5,926,000 | 5,924,000 | 5,864,000 | 5,802,000 | 6,048,000 | 5,717,000 | 5,668,000 | 5,565,000 | 5,552,000 | 5,481,000 | 5,461,000 | 5,352,000 | 5,436,000 | 5,427,000 | 5,139,000 | 5,080,000 | 5,209,000 | 5,352,000 | 5,199,000 | 5,380,000 | 5,394,000 | 5,223,000 | 5,191,000 | 5,026,000 | 5,038,000 | 4,981,000 | 5,077,000 | 4,713,000 | 4,081,000 | 3,927,000 | 3,942,000 | 3,877,000 | 3,837,000 | 3,650,000 | 3,925,000 | 4,031,000 | 4,080,000 | 3,930,000 | 3,786,000 | 4,461,000 | 4,120,000 | 4,211,000 | 3,858,000 | 3,327,000 | 3,361,000 | 3,431,000 | 3,267,000 | 3,198,000 | 3,014,000 | 3,022,000 | 2,848,000 | 2,790,000 | 2,780,000 | 2,818,000 | ||||||||||||||||||||
amortization of intangibles | 9,884,000 | 10,126,000 | 10,203,000 | 10,196,000 | 10,218,000 | 7,567,000 | 7,600,000 | 7,322,000 | 6,951,000 | 7,257,000 | 7,393,000 | 7,616,000 | 7,670,000 | 7,814,000 | 7,705,000 | 7,783,000 | 7,891,000 | 8,084,000 | 8,121,000 | 8,127,000 | 8,236,000 | 8,276,000 | 9,726,000 | 9,882,000 | 11,102,000 | 10,195,000 | 10,374,000 | 10,060,000 | 9,911,000 | 10,991,000 | 10,921,000 | 10,739,000 | 9,800,000 | 5,695,000 | 5,831,000 | 5,984,000 | 6,056,000 | 6,094,000 | 6,237,000 | 6,515,000 | 6,740,000 | 6,242,000 | 6,083,000 | 6,385,000 | 6,353,000 | 6,568,000 | 6,491,000 | 4,505,000 | 3,188,000 | 3,081,000 | 3,249,000 | 3,517,000 | 3,509,000 | 3,152,000 | 3,055,000 | 3,010,000 | 2,911,000 | 2,735,000 | 2,809,000 | 2,914,000 | 2,790,000 | 2,891,000 | 2,787,000 | 2,596,000 | 2,508,000 | 2,571,000 | 2,476,000 | 2,703,000 | 2,817,000 | 2,734,000 | 1,401,000 | ||||||||
provision for losses on accounts receivable | -953,000 | 2,549,000 | 1,056,000 | -25,000 | 159,000 | 867,000 | 943,000 | -4,897,000 | 5,579,000 | 3,994,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of stock appreciation rights | 1,287,000 | 1,393,000 | 1,494,000 | 1,143,000 | 1,117,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other share-based compensation expense | 2,134,000 | 1,449,000 | 1,831,000 | 1,465,000 | 2,723,000 | 1,426,000 | 1,675,000 | 1,988,000 | 3,271,000 | 2,261,000 | 1,976,000 | 2,157,000 | 3,418,000 | 2,062,000 | 1,939,000 | 2,494,000 | 2,796,000 | 1,705,000 | 1,563,000 | 1,794,000 | 2,493,000 | 1,490,000 | 677,000 | 1,954,000 | 209,000 | 918,000 | 919,000 | 758,000 | 1,365,000 | 1,308,000 | 1,043,000 | 1,185,000 | 1,904,000 | 799,000 | 778,000 | 793,000 | 1,558,000 | 723,000 | 555,000 | 451,000 | 1,119,000 | 326,000 | 628,000 | 1,728,000 | 444,000 | 87,000 | 592,000 | -243,000 | 660,000 | 1,532,000 | 754,000 | 571,000 | 891,000 | 947,000 | 1,035,000 | 1,122,000 | 947,000 | 1,263,000 | 1,260,000 | ||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions | -29,080,000 | -25,646,000 | -584,000 | 3,920,000 | -15,136,000 | 16,587,000 | -29,548,000 | -2,610,000 | -45,245,000 | -30,550,000 | -39,471,000 | -72,071,000 | -45,070,000 | -40,662,000 | -20,404,000 | -18,431,000 | 27,446,000 | 24,559,000 | 13,066,000 | -2,978,000 | -8,682,000 | -26,635,000 | -9,123,000 | -30,087,000 | 2,835,000 | 22,859,000 | -15,576,000 | -23,514,000 | -2,738,000 | -21,972,000 | -58,891,000 | -23,455,000 | 2,979,000 | -24,301,000 | 37,374,000 | 27,926,000 | 31,779,000 | 6,022,000 | -41,344,000 | 20,458,000 | -16,884,000 | -5,690,000 | 457,000 | ||||||||||||||||||||||||||||||||||||
other | 8,385,000 | 8,967,000 | 751,000 | 1,423,000 | -954,000 | -1,612,000 | 1,516,000 | 1,647,000 | -336,000 | -3,451,000 | 831,000 | 3,754,000 | -3,640,000 | 440,000 | 591,000 | -14,138,000 | 12,903,000 | 424,000 | -941,000 | -9,990,000 | -9,736,000 | 6,051,000 | -9,962,000 | 2,493,000 | 2,612,000 | -3,016,000 | 121,000 | -1,553,000 | -403,000 | -91,000 | 430,000 | -749,000 | 365,000 | -740,000 | 1,227,000 | 1,646,000 | -565,000 | 2,016,000 | 404,000 | 733,000 | 374,000 | -3,327,000 | 186,000 | 312,000 | -441,000 | -505,000 | 353,000 | 1,531,000 | 1,577,000 | 256,000 | -1,532,000 | 2,135,000 | 802,000 | 317,000 | -31,000 | 404,000 | 127,000 | 84,000 | -2,622,000 | 2,382,000 | 0 | -74,000 | -4,000 | -73,000 | |||||||||||||||
net cash from operating activities | 100,110,000 | 99,659,000 | 119,317,000 | 122,453,000 | 95,137,000 | 127,747,000 | 84,192,000 | 101,758,000 | 66,209,000 | 75,204,000 | 62,880,000 | 25,943,000 | 52,559,000 | 32,622,000 | 48,642,000 | 44,053,000 | 77,514,000 | 81,842,000 | 64,725,000 | 54,881,000 | 50,018,000 | 11,586,000 | 53,783,000 | 11,797,000 | 26,694,000 | 11,744,000 | 9,440,000 | 32,848,000 | 3,794,000 | 41,864,000 | 57,416,000 | 18,355,000 | 14,588,000 | 38,139,000 | 19,274,000 | -18,101,000 | 11,663,000 | 15,707,000 | 16,956,000 | 42,341,000 | 40,170,000 | 4,939,000 | 23,947,000 | 28,451,000 | 31,755,000 | 13,815,000 | 16,401,000 | 12,860,000 | 44,016,000 | 15,450,000 | 4,516,000 | 28,304,000 | 60,357,000 | 45,414,000 | 50,249,000 | 26,801,000 | 22,031,000 | -16,417,000 | 48,885,000 | 48,353,000 | 11,259,000 | 21,766,000 | 28,925,000 | 39,270,000 | 27,766,000 | -12,231,000 | 16,120,000 | ||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisitions, net of cash acquired | -9,000,000 | -145,000 | -2,280,000 | -10,498,000 | -21,440,000 | -7,094,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -4,734,000 | -6,277,000 | -7,301,000 | -7,549,000 | -5,197,000 | -5,549,000 | -7,491,000 | -5,523,000 | -4,340,000 | -7,992,000 | -7,263,000 | -5,554,000 | -4,164,000 | -3,889,000 | -3,621,000 | -3,728,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
free cash flows | 95,376,000 | 93,382,000 | 112,016,000 | 114,904,000 | 89,940,000 | 122,198,000 | 76,701,000 | 96,235,000 | 61,869,000 | 67,212,000 | 55,617,000 | 20,389,000 | 48,395,000 | 28,733,000 | 45,021,000 | 40,325,000 | 77,514,000 | 81,842,000 | 64,725,000 | 54,881,000 | 50,018,000 | 11,586,000 | 53,783,000 | 11,797,000 | 26,694,000 | 11,744,000 | 9,440,000 | 32,848,000 | 3,794,000 | 41,864,000 | 57,416,000 | 18,355,000 | 14,588,000 | 38,139,000 | 19,274,000 | -18,101,000 | 11,663,000 | 15,707,000 | 16,956,000 | 42,341,000 | 40,170,000 | 4,939,000 | 23,947,000 | 28,451,000 | 31,755,000 | 13,815,000 | 16,401,000 | 12,860,000 | 44,016,000 | 15,450,000 | 4,516,000 | 28,304,000 | 60,357,000 | 45,414,000 | 50,249,000 | 26,801,000 | 22,031,000 | -16,417,000 | 48,885,000 | 48,353,000 | 11,259,000 | 21,766,000 | 28,925,000 | 39,270,000 | 27,766,000 | -12,231,000 | 16,120,000 | ||||||||||||
proceeds from property sales | 344,000 | 607,000 | 35,000 | 819,000 | 100,000 | 91,000 | 831,000 | 62,000 | 43,000 | 348,000 | 123,000 | 1,202,000 | 98,000 | 72,000 | 56,000 | 613,000 | 52,000 | 394,000 | 48,000 | 461,000 | 399,000 | 99,000 | 193,000 | 139,000 | 1,484,000 | 237,000 | 88,000 | 354,000 | 405,000 | 167,000 | 77,000 | 264,000 | 118,000 | 313,000 | 283,000 | 200,000 | 76,000 | 901,000 | 1,747,000 | 231,000 | 178,000 | 81,000 | 113,000 | 1,481,000 | 264,000 | 184,000 | 3,000 | 529,000 | 24,000 | 141,000 | 183,000 | 242,000 | 308,000 | 186,000 | 243,000 | 49,000 | 228,000 | 344,000 | 637,000 | 247,000 | 955,000 | 83,000 | 41,000 | 89,000 | 22,000 | 381,000 | 40,000 | 341,000 | 93,000 | 14,000 | 309,000 | -509,000 | 268,000 | 588,000 | 1,025,000 | 276,000 | 605,000 | 289,000 | 105,000 |
net cash from investing activities | -13,390,000 | -5,815,000 | -9,546,000 | -7,619,000 | -267,750,000 | -15,216,000 | -7,448,000 | -5,175,000 | -25,657,000 | -18,045,000 | -32,707,000 | -5,498,000 | -953,000 | -3,375,000 | -25,502,000 | -2,274,000 | -35,831,000 | -3,404,000 | -3,621,000 | -7,469,000 | -40,561,000 | -34,836,000 | -10,265,000 | -3,096,000 | -779,455,000 | -4,811,000 | -11,067,000 | -7,779,000 | -2,810,000 | -1,252,000 | -36,418,000 | -14,544,000 | -14,249,000 | -3,772,000 | -40,358,000 | -132,907,000 | -2,342,000 | -19,414,000 | -1,388,000 | -4,221,000 | -33,411,000 | -39,058,000 | -17,101,000 | -6,536,000 | -7,746,000 | -6,503,000 | 35,000 | -12,890,000 | -28,529,000 | -2,964,000 | -1,190,000 | -1,380,000 | -1,250,000 | -1,299,000 | -1,170,000 | -7,471,000 | -168,490,000 | -11,406,000 | -3,545,000 | -11,253,000 | -635,000 | -2,864,000 | -866,000 | -3,422,000 | -3,067,000 | ||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments under revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt repayments | 0 | 0 | -25,043,000 | -63,000 | -63,000 | -63,000 | -25,063,000 | -62,000 | -62,000 | -62,000 | -62,000 | -40,061,000 | -61,000 | -61,000 | -540,560,000 | -9,811,000 | -49,813,000 | -9,810,000 | -9,810,000 | -62,450,000 | -4,935,000 | -29,934,000 | -4,934,000 | -4,935,000 | -4,934,000 | -146,934,000 | -118,809,000 | -840,000 | -839,000 | -819,000 | -857,000 | -838,000 | -820,000 | -96,325,000 | -681,000 | -677,000 | -907,000 | -690,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
interest rate swap settlement receipts | 682,000 | 2,385,000 | 2,698,000 | 2,660,000 | 2,638,000 | 3,059,000 | 3,738,000 | 3,631,000 | 3,645,000 | 3,636,000 | 3,558,000 | 3,299,000 | 2,817,000 | 2,390,000 | 294,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | 0 | -162,000 | 0 | -6,000 | -90,000 | 0 | -685,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury shares | -92,978,000 | -90,226,000 | -53,175,000 | -73,043,000 | -49,710,000 | -20,104,000 | -9,980,000 | -44,513,000 | -18,198,000 | 0 | 0 | 0 | -716,000 | -180,000 | -3,540,000 | -3,527,000 | -6,537,000 | 0 | -9,017,000 | -13,761,000 | -2,764,000 | -2,430,000 | -3,048,000 | -9,697,000 | -9,811,000 | -17,956,000 | -37,386,000 | -11,449,000 | -10,400,000 | -10,154,000 | -10,837,000 | -3,001,000 | 0 | -812,000 | -18,178,000 | -1,594,000 | -1,191,000 | 0 | 0 | 0 | -12,205,000 | 0 | -21,579,000 | 0 | -12,409,000 | ||||||||||||||||||||||||||||||||||
dividends paid | -19,004,000 | -17,340,000 | -17,383,000 | -17,543,000 | -17,690,000 | -14,251,000 | -14,218,000 | -14,355,000 | -14,369,000 | -13,604,000 | -13,551,000 | -13,617,000 | -13,570,000 | -13,159,000 | -13,100,000 | -13,193,000 | -13,147,000 | -12,753,000 | -12,712,000 | -12,892,000 | -12,873,000 | -12,484,000 | -12,415,000 | -12,418,000 | -12,017,000 | -11,985,000 | -11,979,000 | -11,941,000 | -11,334,000 | -11,619,000 | -11,244,000 | -11,327,000 | -11,343,000 | -10,950,000 | -10,943,000 | -10,973,000 | -10,624,000 | -10,745,000 | -11,065,000 | -10,340,000 | -10,402,000 | -10,490,000 | -9,725,000 | -9,746,000 | -9,731,000 | -8,870,000 | -8,867,000 | -8,862,000 | -7,978,000 | -8,099,000 | -8,102,000 | -7,227,000 | -7,216,000 | -7,206,000 | -6,362,000 | -6,355,000 | -6,348,000 | -6,351,000 | -6,341,000 | -6,338,000 | -6,351,000 | -6,348,000 | -6,346,000 | -6,404,000 | -6,505,000 | -6,473,000 | -5,171,000 | -5,244,000 | -5,258,000 | -5,297,000 | |||||||||
acquisition holdback payments | -183,000 | 0 | -1,210,000 | 0 | 0 | 0 | -1,210,000 | 0 | 0 | -119,000 | -562,000 | 0 | 0 | -850,000 | -660,000 | 0 | -1,291,000 | -935,000 | -135,000 | -1,000 | -1,206,000 | -617,000 | -521,000 | -1,663,000 | -576,000 | -201,000 | -334,000 | -2,056,000 | -219,000 | 1,000 | 0 | -319,000 | -625,000 | -2,625,000 | -4,444,000 | -44,000 | -2,757,000 | -7,857,000 | -708,000 | -792,000 | -426,000 | -606,000 | -1,731,000 | -1,085,000 | -760,000 | ||||||||||||||||||||||||||||||||||
taxes paid for shares withheld | -1,621,000 | -1,696,000 | -9,495,000 | -200,000 | -1,292,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -320,103,000 | -108,489,000 | -78,565,000 | -66,057,000 | -57,062,000 | -34,047,000 | -31,945,000 | -46,748,000 | -22,483,000 | -42,389,000 | -13,619,000 | -55,518,000 | -19,923,000 | -121,463,000 | -31,980,000 | -26,280,000 | -27,071,000 | -77,183,000 | -19,638,000 | -17,447,000 | -18,874,000 | -9,549,000 | -19,046,000 | -6,875,000 | 710,580,000 | 1,657,000 | -27,302,000 | -21,732,000 | 5,131,000 | -42,152,000 | -15,656,000 | -11,145,000 | -2,298,000 | -9,095,000 | 3,490,000 | 133,302,000 | -5,970,000 | -5,350,000 | -11,837,000 | -44,204,000 | 23,799,000 | -8,423,000 | -6,998,000 | -8,300,000 | -26,044,000 | -4,358,000 | -11,107,000 | -44,387,000 | -56,671,000 | -5,978,000 | -7,293,000 | -6,311,000 | -10,932,000 | -50,709,000 | -18,382,000 | 20,492,000 | 77,101,000 | -5,532,000 | -17,705,000 | -76,029,000 | -4,261,000 | -3,660,000 | -25,866,000 | -1,725,000 | -17,159,000 | ||||||||||||||
effect of exchange rate changes on cash | -1,027,000 | 1,915,000 | -907,000 | 5,135,000 | 624,000 | -5,404,000 | -581,000 | -2,731,000 | -1,121,000 | 2,605,000 | -1,690,000 | 1,915,000 | 1,819,000 | 1,409,000 | -1,826,000 | -1,866,000 | 1,558,000 | -254,000 | -1,592,000 | 1,365,000 | -258,000 | 3,103,000 | 1,254,000 | -4,151,000 | -20,000 | -598,000 | 391,000 | 339,000 | -1,053,000 | 432,000 | 380,000 | -1,035,000 | 1,641,000 | 1,280,000 | 1,119,000 | -1,280,000 | -299,000 | -998,000 | -3,545,000 | -1,255,000 | -1,450,000 | -849,000 | -1,236,000 | -18,000 | -928,000 | -507,000 | -155,000 | 1,765,000 | 1,240,000 | -1,685,000 | -485,000 | 534,000 | 1,700,000 | 1,149,000 | -500,000 | 149,000 | 189,000 | 793,000 | -22,000 | 4,633,000 | -883,000 | -6,733,000 | -2,577,000 | -165,000 | 576,000 | 1,857,000 | -40,000 | 1,901,000 | -426,000 | -488,000 | -46,000 | ||||||||
decrease in cash and cash equivalents | 16,589,000 | 17,963,000 | -36,899,000 | -27,288,000 | -1,839,000 | 7,298,000 | -8,332,000 | -5,504,000 | 21,981,000 | 2,502,000 | -8,762,000 | -4,828,000 | -21,769,000 | 8,896,000 | -2,706,000 | -17,874,000 | 1,596,000 | -9,415,000 | 608,000 | -17,866,000 | -4,152,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 388,417,000 | 0 | 0 | 460,617,000 | 0 | 0 | 344,036,000 | 0 | 0 | 184,474,000 | 0 | 0 | 257,745,000 | 0 | 0 | 268,551,000 | 0 | 0 | 108,219,000 | 0 | 0 | 54,150,000 | 0 | 0 | 105,057,000 | 0 | 0 | 59,861,000 | 0 | 0 | 69,470,000 | 0 | 0 | 71,189,000 | 0 | 0 | 73,164,000 | 0 | 0 | 78,442,000 | 0 | 0 | 91,092,000 | 0 | 0 | 175,777,000 | 0 | 0 | 27,642,000 | 0 | 0 | 101,830,000 | 0 | 0 | 119,665,000 | 0 | 0 | 106,428,000 | |||||||||||||||||||
cash and cash equivalents at end of period | -234,410,000 | -12,730,000 | 418,716,000 | 49,401,000 | -235,079,000 | 538,520,000 | 43,678,000 | 52,440,000 | 360,415,000 | 16,589,000 | 17,963,000 | 147,575,000 | 33,241,000 | -92,470,000 | 247,313,000 | 15,241,000 | 17,715,000 | 271,060,000 | 37,315,000 | 29,945,000 | 98,204,000 | -32,460,000 | 23,419,000 | 56,408,000 | -41,801,000 | 7,555,000 | 77,769,000 | 4,456,000 | 4,835,000 | 58,022,000 | 7,298,000 | -8,332,000 | 63,966,000 | 21,981,000 | -18,849,000 | 52,033,000 | 2,502,000 | -10,293,000 | 76,877,000 | -8,762,000 | -4,828,000 | 56,673,000 | 8,896,000 | -2,706,000 | 73,218,000 | 34,644,000 | -40,678,000 | 94,593,000 | 52,063,000 | 38,516,000 | 65,687,000 | 1,596,000 | -10,129,000 | 56,749,000 | -9,415,000 | -63,659,000 | 143,654,000 | 608,000 | -17,866,000 | 102,276,000 | |||||||||||||||||||
(recovery of) provision for losses on accounts receivable | 1,431,000 | -1,671,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock appreciation rights and options | 0 | 0 | 1,000 | 126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | -12,730,000 | 30,299,000 | 35,575,000 | 49,401,000 | -235,079,000 | 77,903,000 | 4,084,000 | 43,678,000 | 52,440,000 | 16,379,000 | -3,610,000 | 33,241,000 | -92,470,000 | -10,432,000 | -46,271,000 | 15,241,000 | 17,715,000 | 2,509,000 | 103,087,000 | 37,315,000 | 29,945,000 | -10,015,000 | 23,419,000 | 2,258,000 | -41,801,000 | 37,744,000 | 4,456,000 | -19,156,000 | 3,713,000 | 2,533,000 | 34,644,000 | -40,678,000 | -81,184,000 | 19,511,000 | 52,063,000 | 38,516,000 | 38,045,000 | -45,081,000 | 23,989,000 | ||||||||||||||||||||||||||||||||||||||||
deferred income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for (recoveries of) losses on accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
life insurance proceeds | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under revolving credit facility | 0 | 0 | -50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility | 5,000,000 | -17,000,000 | 35,000,000 | 41,000,000 | -24,000,000 | 34,000,000 | 15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -170,000 | 0 | -10,151,000 | 0 | 1,055,000 | -847,000 | -687,000 | -35,703,000 | -30,626,000 | -773,135,000 | 0 | -5,014,000 | -32,892,000 | -12,000,000 | -11,250,000 | -833,000 | -35,836,000 | -129,810,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid for shares withheld for equity awards | -1,295,000 | -723,000 | -12,314,000 | -2,960,000 | -1,048,000 | -11,866,000 | -4,574,000 | -1,939,000 | -1,401,000 | -312,000 | -2,952,000 | -1,141,000 | -419,000 | -3,774,000 | -1,797,000 | -616,000 | -234,000 | -1,754,000 | -53,000 | -115,000 | -3,203,000 | -1,056,000 | -987,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of stock appreciation rights and options | 1,326,000 | 878,000 | 860,000 | 866,000 | 844,000 | 447,000 | 1,424,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recoveries of) provision for losses on accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for loans on company-owned life insurance | 0 | 0 | 0 | -14,835,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments under revolving credit facility | -19,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment expense | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under revolving credit facility | -32,000,000 | 0 | 64,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under long-term debt facilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of stock options and appreciation rights | 381,000 | 609,000 | 1,907,000 | 602,000 | 635,000 | 693,000 | 723,000 | 721,000 | 773,000 | 574,000 | 606,000 | 651,000 | 466,000 | 436,000 | 577,000 | 353,000 | 371,000 | 809,000 | 302,000 | 309,000 | 630,000 | 556,000 | 248,000 | 577,000 | 772,000 | 295,000 | 636,000 | 762,000 | 388,000 | 809,000 | 671,000 | 506,000 | 633,000 | 304,000 | 600,000 | 310,000 | 1,259,000 | 376,000 | |||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings under revolving credit facility | 19,000,000 | -22,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options and appreciation rights | 108,000 | 0 | 0 | 111,000 | 87,000 | 108,000 | 112,000 | -2,000 | 1,000 | 461,000 | 36,000 | 170,000 | 70,000 | 84,000 | 184,000 | 139,000 | 195,000 | 143,000 | 466,000 | 668,000 | 9,000 | 196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest rate swap settlement payments | -891,000 | -1,518,000 | -1,650,000 | -1,644,000 | -1,615,000 | -1,573,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange transaction losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property | -1,109,000 | -153,000 | 87,000 | -135,000 | -198,000 | -30,000 | -76,000 | -117,000 | -134,000 | -106,000 | -386,000 | -78,000 | -667,000 | -94,000 | 12,000 | -105,000 | -6,000 | -5,000 | -204,000 | -22,000 | -97,000 | -343,000 | -752,000 | 15,000 | -103,000 | -224,000 | -22,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt borrowings | 0 | 0 | 0 | 175,000,000 | 0 | -3,000 | 50,003,000 | 120,238,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible and other impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property purchases | -3,597,000 | -4,258,000 | -7,019,000 | -4,946,000 | -4,615,000 | -3,923,000 | -3,173,000 | -6,438,000 | -5,124,000 | -6,336,000 | -5,077,000 | -3,711,000 | -2,999,000 | -3,704,000 | -2,625,000 | -3,112,000 | -3,203,000 | -4,706,000 | -3,100,000 | -2,366,000 | -2,555,000 | -1,571,000 | -2,993,000 | -2,951,000 | -3,892,000 | -4,273,000 | -6,880,000 | -7,142,000 | -3,985,000 | -2,642,000 | -12,931,000 | -873,000 | -3,053,000 | -1,212,000 | -1,661,000 | -1,290,000 | -1,611,000 | -1,112,000 | -2,588,000 | -1,677,000 | -2,302,000 | -2,359,000 | -2,093,000 | -1,656,000 | -3,067,000 | -2,768,000 | -2,837,000 | -2,520,000 | |||||||||||||||||||||||||||||||
goodwill & intangible impairment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange transactions loss | -2,907,000 | 170,000 | -9,000 | -601,000 | 227,000 | 24,000 | 248,000 | 429,000 | -369,000 | 434,000 | 0 | -218,000 | -572,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible impairment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange transactions gain | 195,000 | 370,000 | -291,000 | -286,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisition | -2,738,000 | -53,184,000 | -35,025,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property | 41,000 | -513,000 | -1,068,000 | 62,000 | 224,000 | -39,000 | 90,000 | -5,000 | 35,000 | 31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) under revolving credit facility, classified as long term | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation | 504,000 | -368,000 | 350,000 | 556,000 | 149,000 | 468,000 | 541,000 | 1,516,000 | 848,000 | 257,000 | 293,000 | 1,168,000 | 1,432,000 | 1,694,000 | 420,000 | 149,000 | 5,154,000 | 472,000 | 386,000 | 392,000 | 1,109,000 | 1,132,000 | 28,000 | 223,000 | 494,000 | 47,000 | 23,000 | 238,000 | 608,000 | 545,000 | 1,228,000 | 1,380,000 | 1,171,000 | 584,000 | 1,913,000 | 217,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses, net of cash acquired | 0 | -1,536,000 | -30,646,000 | -35,409,000 | -13,056,000 | 0 | -1,241,000 | 0 | -42,000 | -27,697,000 | 0 | -151,000 | -4,897,000 | -167,122,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments under revolving credit facility, classified as long term | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax shortfall from share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued for deferred compensation plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings under revolving credit facility, classified as long term | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax (shortfall) benefits from share-based compensation | -59,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses, net of cash acquired of 0, 1,369, and 0 in 2015, 2014 and 2013, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under long term debt facilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term debt repayments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses, net of cash acquired of 1,369, 0 and 38 in 2014, 2013 and 2012, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under revolving credit facility classified as long term | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term debt repayment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions | -18,014,000 | -13,456,000 | -6,379,000 | -15,875,000 | -17,371,000 | 8,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses, net of cash acquired of 0, 38 and 168 in 2013, 2012 and 2011, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt repayment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlements of cross-currency swap agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses, net of cash acquired of 38 and 168 in 2012 and 2011, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property purchases, unpaid at september 30 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange transaction (gains) losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses, net of cash acquired of 168 and 185 in 2011 and 2009, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net short-term (repayments) borrowings under revolving credit facility | 0 | 0 | 0 | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments) borrowings under revolving credit facility originally classified as long-term | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 2,970,000 | 2,783,000 | 2,713,000 | 2,852,000 | 2,843,000 | 2,841,000 | 2,929,000 | 3,114,000 | 3,349,000 | 3,257,000 | 3,016,000 | 3,695,000 | 3,002,000 | 3,021,000 | 3,058,000 | 3,281,000 | 3,601,000 | 3,257,000 | 3,350,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlements of cross currency swap agreements | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares contributed to employee benefit, deferred compensation and other share-based compensation plans | 1,114,000 | 996,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of property | -10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of gain on interest rate swap terminations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses, net of cash acquired of 185 and 2,355 in 2009 and 2008, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility classified as long-term | 0 | 0 | 0 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares contributed to employee benefit and deferred compensation plans and other share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 1,265,000 | 1,633,000 | 510,000 | 838,000 | 1,363,000 | 1,381,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury shares contributed to employee benefit and deferred compensation plans | 67,000 | 87,000 | 74,000 | 73,000 | 117,000 | 146,000 | 129,000 | 142,000 | 117,000 | 424,000 | 143,000 | 248,000 | 163,000 | 1,367,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net short-term borrowings under revolving credit facility | -45,000,000 | -11,000,000 | 28,000,000 | 33,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 28,000 | 30,000 | 211,000 | 206,000 | 359,000 | 267,000 | 832,000 | 340,000 | 373,000 | 1,620,000 | 330,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other — net | 151,000 | 189,000 | 613,000 | -175,000 | -1,824,000 | 207,000 | -75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses, net of cash acquired of 2,355 and 968 in 2008 and 2006, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation and amortization of intangibles | 1,312,000 | 1,081,000 | 1,456,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses | -1,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisition of businesses, net of cash acquired of 968 in 2006 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation and amortization of intangibles and other assets | 1,283,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects from acquisition of business | 2,864,000 | -35,321,000 | -11,104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits and other | -874,000 | -652,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation and amortization of intangibles and other assets | 1,487,000 |
