Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 4,595,000 | -1,898,000 | -2,684,000 | 3,960,000 | -15,043,000 | 8,629,000 | 11,809,000 | 9,728,000 | 15,813,000 | 9,275,000 | 12,029,000 | 14,114,000 | 8,391,000 | 11,826,000 | 9,894,000 | 15,203,000 | -7,263,000 | 9,585,000 | 6,594,000 | -4,104,000 | -2,969,000 | 9,244,000 | 15,250,000 | 16,599,000 | 18,579,000 | 19,741,000 | -782,000 | 15,912,000 | 7,706,000 | 8,466,000 | -10,565,000 | 12,508,000 | 11,656,000 | -4,738,000 | 505,000 | 6,816,000 | 6,401,000 | 5,889,000 | 7,227,000 | -448,000 | 6,911,000 | 1,997,000 | 7,861,000 | 10,599,000 | 6,733,000 | 9,615,000 | 6,664,000 | 7,122,000 | 7,020,000 | 52,029,000 | 9,579,000 | 8,252,000 | 8,436,000 | 8,997,000 | 8,515,000 | 6,676,000 | 2,779,000 | 2,543,000 | -39,639,000 | 1,868,000 | -722,000 | 460,000 | -2,344,000 | -2,731,000 | -2,398,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 12,219,000 | 12,266,000 | 11,957,000 | 12,202,000 | 12,188,000 | 11,840,000 | 11,893,000 | 11,570,000 | 11,592,000 | 10,890,000 | 10,487,000 | 10,424,000 | 10,469,000 | 10,679,000 | 10,276,000 | 10,502,000 | 10,467,000 | 6,950,000 | 6,993,000 | 7,129,000 | 7,081,000 | 7,135,000 | 7,244,000 | 7,344,000 | 7,403,000 | 7,912,000 | 7,901,000 | 8,030,000 | 8,832,000 | 9,263,000 | 9,118,000 | 9,095,000 | 8,660,000 | 7,467,000 | 5,767,000 | 5,927,000 | 6,001,000 | 6,659,000 | 5,351,000 | 4,549,000 | 3,972,000 | 3,957,000 | 3,288,000 | 3,609,000 | 3,708,000 | 3,814,000 | 3,242,000 | 3,332,000 | 2,992,000 | 2,999,000 | 2,895,000 | 3,111,000 | 3,110,000 | 3,253,000 | 2,898,000 | 2,737,000 | 2,974,000 | 2,793,000 | 2,601,000 | 2,767,000 | 2,889,000 | 3,259,000 | 3,089,000 | 3,083,000 | 3,059,000 |
deferred income taxes and related valuation allowance | -3,271,000 | -4,669,000 | -5,167,000 | -1,427,000 | -14,604,000 | 942,000 | -8,790,000 | -398,000 | -4,272,000 | -1,825,000 | -85,000 | -1,970,000 | 1,272,000 | -29,000 | -705,000 | -990,000 | -245,000 | -1,360,000 | -599,000 | -5,245,000 | -1,500,000 | 6,117,000 | 499,000 | 333,000 | 415,000 | -585,000 | 316,000 | -2,084,000 | -173,000 | 17,506,000 | 779,000 | 1,856,000 | -2,138,000 | 552,000 | 1,106,000 | 969,000 | -378,000 | 1,584,000 | -916,000 | -869,000 | -67,000 | -337,000 | -524,000 | -463,000 | -786,000 | -2,000 | 142,000 | 13,000 | 117,000 | 308,000 | -47,000 | ||||||||||||||
net gain on sale of investments and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash pension settlement | 433,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 2,784,000 | 1,842,000 | -421,000 | 2,502,000 | 3,074,000 | 1,101,000 | 3,566,000 | 3,209,000 | 3,283,000 | 1,981,000 | 3,410,000 | 2,878,000 | 751,000 | 1,887,000 | 1,488,000 | 1,392,000 | 1,147,000 | 695,000 | 1,326,000 | 1,131,000 | 911,000 | 904,000 | 1,072,000 | 1,083,000 | 836,000 | 926,000 | 949,000 | 1,041,000 | 717,000 | 860,000 | 825,000 | 985,000 | 664,000 | 667,000 | 799,000 | 827,000 | 620,000 | 1,137,000 | 449,000 | 460,000 | 438,000 | 297,000 | 318,000 | 708,000 | 501,000 | ||||||||||||||||||||
amortization of deferred financing costs | 600,000 | 622,000 | 622,000 | 621,000 | 622,000 | 622,000 | 621,000 | 622,000 | 623,000 | 483,000 | 431,000 | 430,000 | 430,000 | 429,000 | 407,000 | 396,000 | 471,000 | 660,000 | 659,000 | 662,000 | 665,000 | 873,000 | 455,000 | 96,000 | 66,000 | 64,000 | 97,000 | 97,000 | 95,000 | ||||||||||||||||||||||||||||||||||||
impairment of operating lease | 643,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on hedging instruments | 441,000 | 465,000 | -61,000 | -319,000 | 95,000 | -97,000 | -2,559,000 | 639,000 | 323,000 | 231,000 | 116,000 | -522,000 | -192,000 | 171,000 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposals and impairments of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash lease expense | 2,408,000 | 2,412,000 | 2,448,000 | 2,455,000 | 2,618,000 | 2,584,000 | 2,655,000 | 2,396,000 | 2,295,000 | 2,389,000 | 1,971,000 | 1,704,000 | 2,139,000 | 2,009,000 | 1,997,000 | 1,950,000 | 1,989,000 | 1,726,000 | 1,936,000 | 1,909,000 | 1,876,000 | 1,787,000 | 1,913,000 | 2,271,000 | 1,952,000 | ||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts receivable | 156,000 | -8,726,000 | -5,773,000 | 7,871,000 | -962,000 | 3,346,000 | 483,000 | -3,502,000 | -3,760,000 | -7,649,000 | -1,782,000 | -10,884,000 | 11,265,000 | -22,919,000 | 5,640,000 | -3,752,000 | 2,043,000 | -12,782,000 | 660,000 | 5,639,000 | 27,955,000 | -1,090,000 | 6,637,000 | 3,179,000 | -5,827,000 | -9,921,000 | 6,829,000 | -2,683,000 | -5,553,000 | -2,792,000 | 3,582,000 | -5,006,000 | -5,092,000 | -7,694,000 | 3,860,000 | -969,000 | 4,018,000 | -1,042,000 | 9,820,000 | -5,990,000 | 9,621,000 | -13,331,000 | 10,495,000 | -548,000 | 11,686,000 | -15,890,000 | 1,498,000 | 220,000 | 4,854,000 | -2,618,000 | 4,712,000 | 6,708,000 | -2,090,000 | -9,048,000 | 2,646,000 | -445,000 | -2,976,000 | -7,197,000 | 6,150,000 | -6,767,000 | 1,131,000 | -5,164,000 | 2,561,000 | 5,948,000 | 7,163,000 |
inventories | -1,595,000 | -9,661,000 | 5,852,000 | -6,617,000 | 3,336,000 | -15,613,000 | 16,450,000 | 4,651,000 | -3,201,000 | -19,214,000 | -947,000 | -9,287,000 | -21,467,000 | 2,014,000 | -20,256,000 | -11,157,000 | -10,802,000 | -127,000 | 1,799,000 | 15,063,000 | 3,924,000 | 4,882,000 | 9,470,000 | 5,279,000 | -3,879,000 | -2,368,000 | -1,512,000 | -3,443,000 | -8,088,000 | -5,793,000 | -4,226,000 | -1,724,000 | -506,000 | 2,906,000 | 4,115,000 | 3,048,000 | -1,896,000 | 3,273,000 | 5,360,000 | -123,000 | -6,027,000 | -610,000 | -2,400,000 | -1,122,000 | -4,948,000 | 10,239,000 | 1,506,000 | -3,472,000 | -6,961,000 | 5,977,000 | 11,360,000 | -3,027,000 | -4,204,000 | -3,478,000 | -7,974,000 | 87,000 | -6,124,000 | 8,403,000 | -3,383,000 | -12,469,000 | -2,399,000 | 5,756,000 | 5,046,000 | 4,241,000 | 6,434,000 |
prepaid expenses and other | -3,062,000 | -3,015,000 | -6,433,000 | -2,851,000 | -9,492,000 | -2,222,000 | -5,658,000 | 2,971,000 | -3,068,000 | -2,800,000 | 2,584,000 | 1,962,000 | 359,000 | 5,497,000 | -2,765,000 | 2,935,000 | -5,714,000 | -3,564,000 | 63,000 | 1,139,000 | -2,766,000 | -633,000 | -341,000 | -1,128,000 | -1,755,000 | -25,000 | 803,000 | -610,000 | -296,000 | 1,857,000 | -1,046,000 | 2,893,000 | -1,977,000 | -2,032,000 | -938,000 | 3,132,000 | 792,000 | 1,152,000 | -2,580,000 | -1,031,000 | |||||||||||||||||||||||||
other assets | 673,000 | 758,000 | 3,012,000 | 303,000 | 310,000 | -127,000 | 1,396,000 | -1,216,000 | 993,000 | -636,000 | -256,000 | 167,000 | -143,000 | 323,000 | -340,000 | 7,000 | 35,000 | 329,000 | -25,000 | 609,000 | -39,000 | -2,000 | 897,000 | -278,000 | 107,000 | -1,000 | -255,000 | 113,000 | 374,000 | 535,000 | 340,000 | 192,000 | 2,271,000 | -2,561,000 | -256,000 | -202,000 | -25,000 | -70,000 | -624,000 | 587,000 | 3,286,000 | -41,000 | -209,000 | -761,000 | 439,000 | -807,000 | -150,000 | -181,000 | 865,000 | -769,000 | -30,000 | -3,000 | 448,000 | 212,000 | 189,000 | -93,000 | 236,000 | -1,463,000 | 117,000 | 47,000 | 104,000 | 818,000 | 517,000 | 477,000 | -584,000 |
trade accounts payable | 9,618,000 | -8,203,000 | 19,205,000 | 2,650,000 | -2,071,000 | -8,640,000 | 6,135,000 | 4,609,000 | -7,714,000 | 1,718,000 | -7,489,000 | 4,453,000 | -15,720,000 | 16,910,000 | 2,045,000 | -395,000 | -5,879,000 | 19,107,000 | 11,314,000 | -1,830,000 | -18,248,000 | 11,123,000 | -3,345,000 | 7,132,000 | -6,800,000 | 9,211,000 | -1,062,000 | -1,780,000 | -2,488,000 | 3,444,000 | 696,000 | 991,000 | -1,298,000 | 6,467,000 | -2,353,000 | -555,000 | -2,557,000 | 4,405,000 | -2,730,000 | -1,408,000 | -5,575,000 | 10,140,000 | -2,755,000 | -325,000 | -5,976,000 | 1,932,000 | 613,000 | -816,000 | -4,550,000 | 3,370,000 | -2,833,000 | -3,038,000 | -2,964,000 | 2,935,000 | 446,000 | -1,042,000 | 1,523,000 | 5,390,000 | -14,244,000 | 8,479,000 | 4,402,000 | 11,071,000 | -1,068,000 | -1,646,000 | -8,069,000 |
accrued liabilities | -3,029,000 | 2,902,000 | 14,990,000 | -9,086,000 | 5,446,000 | -11,600,000 | -2,347,000 | -4,151,000 | 5,583,000 | -8,668,000 | -4,374,000 | 3,814,000 | -6,938,000 | -1,912,000 | 700,000 | 7,853,000 | -5,945,000 | 6,748,000 | -2,027,000 | 31,000 | -7,926,000 | -2,846,000 | -3,228,000 | -1,908,000 | -6,322,000 | 2,839,000 | 2,047,000 | 4,195,000 | -2,684,000 | 6,530,000 | 1,936,000 | 808,000 | 2,644,000 | -4,462,000 | 4,883,000 | 684,000 | -3,485,000 | -8,655,000 | 1,407,000 | 2,351,000 | -902,000 | -1,628,000 | 6,437,000 | -1,842,000 | -3,839,000 | ||||||||||||||||||||
non current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 18,401,000 | -18,153,000 | 35,612,000 | 11,370,000 | 9,388,000 | -10,758,000 | 38,607,000 | 29,149,000 | 16,689,000 | -17,247,000 | 10,753,000 | 17,326,000 | -11,177,000 | 25,154,000 | 5,785,000 | 25,338,000 | -7,396,000 | 26,942,000 | 25,005,000 | 37,427,000 | 9,516,000 | 36,543,000 | 32,372,000 | 40,040,000 | -2,160,000 | 25,703,000 | 26,207,000 | 19,471,000 | 8,118,000 | 18,418,000 | 16,460,000 | 20,343,000 | 14,440,000 | 11,930,000 | 22,871,000 | 18,444,000 | 7,205,000 | 19,743,000 | 28,785,000 | 915,000 | 3,202,000 | 8,404,000 | 17,111,000 | 6,268,000 | 6,471,000 | 11,549,000 | 16,249,000 | 3,617,000 | -1,908,000 | 16,091,000 | 18,713,000 | 11,463,000 | -3,889,000 | 10,124,000 | 9,045,000 | 3,511,000 | 907,000 | 20,289,000 | 12,725,000 | -6,799,000 | 19,070,000 | 4,871,000 | |||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of marketable securities | 855,000 | 1,284,000 | 756,000 | 1,148,000 | 1,653,000 | 1,500,000 | 2,425,000 | 1,000 | 0 | 1,100,000 | 750,000 | 1,250,000 | 650,000 | 993,000 | 707,000 | 553,000 | 2,181,000 | 880,000 | 3,197,000 | 0 | 1,034,000 | 472,000 | 2,980,000 | 1,292,000 | 636,000 | 640,000 | 338,000 | 260,000 | 0 | 515,000 | 0 | 138,000 | |||||||||||||||||||||||||||||||||
purchases of marketable securities | -662,000 | -1,299,000 | -419,000 | -1,264,000 | -1,081,000 | -912,000 | -1,345,000 | -922,000 | -903,000 | -906,000 | -412,000 | -1,483,000 | -1,226,000 | -773,000 | -1,589,000 | -631,000 | -4,137,000 | -878,000 | -2,308,000 | -879,000 | -880,000 | -786,000 | -2,380,000 | -1,542,000 | -1,039,000 | -1,769,000 | -776,000 | 91,000 | -150,000 | -217,000 | 115,000 | -178,000 | -47,000 | -1,329,000 | -35,000 | -102,000 | -105,000 | -72,000 | -27,000 | -4,205,000 | -7,000 | -3,016,000 | 114,000 | -23,000 | -764,000 | -488,000 | -1,014,000 | -984,000 | -1,613,000 | -1,414,000 | -788,000 | -974,000 | -962,000 | -687,000 | -965,000 | -974,000 | -2,564,000 | -14,597,000 | -817,000 | -504,000 | -509,000 | -1,347,000 | -544,000 | -1,505,000 | -1,122,000 |
capital expenditures | -3,321,000 | -3,202,000 | -6,145,000 | -5,198,000 | -5,439,000 | -4,629,000 | -8,479,000 | -6,015,000 | -5,046,000 | -5,273,000 | -4,223,000 | -2,335,000 | -2,953,000 | -3,598,000 | -2,754,000 | -3,104,000 | -3,648,000 | -6,396,000 | -3,125,000 | -1,691,000 | -1,088,000 | -2,671,000 | -1,918,000 | -2,989,000 | -1,854,000 | -5,052,000 | -2,389,000 | -2,509,000 | -2,338,000 | -5,131,000 | -3,302,000 | -4,154,000 | -1,928,000 | -3,094,000 | -2,824,000 | -4,149,000 | -4,301,000 | -6,802,000 | -6,811,000 | -4,628,000 | -4,079,000 | -5,900,000 | -3,758,000 | -2,969,000 | -4,616,000 | -7,362,000 | -5,451,000 | -4,419,000 | -3,614,000 | -7,740,000 | -3,059,000 | -2,364,000 | -1,716,000 | -3,301,000 | -3,239,000 | -4,064,000 | -3,161,000 | -3,684,000 | -4,293,000 | -2,317,000 | -2,249,000 | -1,329,000 | -1,888,000 | -2,778,000 | -1,250,000 |
free cash flows | 15,080,000 | -21,355,000 | 29,467,000 | 6,172,000 | 3,949,000 | -15,387,000 | 30,128,000 | 23,134,000 | 11,643,000 | -22,520,000 | 6,530,000 | 14,991,000 | -14,130,000 | 21,556,000 | 3,031,000 | 22,234,000 | -11,044,000 | 20,546,000 | 21,880,000 | 35,736,000 | 8,428,000 | 33,872,000 | 30,454,000 | 37,051,000 | -4,014,000 | 20,651,000 | 23,818,000 | 16,962,000 | 5,780,000 | 13,287,000 | 13,158,000 | 16,189,000 | 12,512,000 | 8,836,000 | 20,047,000 | 14,295,000 | 2,904,000 | 12,941,000 | 21,974,000 | -3,713,000 | -877,000 | 2,504,000 | 13,353,000 | 3,299,000 | 1,855,000 | 4,187,000 | 10,798,000 | -802,000 | -5,522,000 | 8,351,000 | 15,654,000 | 9,099,000 | -5,605,000 | 6,823,000 | 5,806,000 | -553,000 | -2,254,000 | 16,605,000 | 11,396,000 | -8,687,000 | 16,292,000 | 3,621,000 | |||
net cash from investing activities | -3,128,000 | -3,217,000 | -5,669,000 | -5,314,000 | -4,867,000 | -4,041,000 | -7,399,000 | -6,936,000 | -6,345,000 | -112,684,000 | -3,885,000 | -2,195,000 | -4,832,000 | -3,378,000 | -70,136,000 | -364,000 | -480,433,000 | -6,394,000 | -1,690,000 | -2,893,000 | 5,429,000 | -2,985,000 | -1,318,000 | -3,239,000 | -2,420,000 | 4,334,000 | 2,578,000 | -2,374,000 | -2,052,000 | -5,348,000 | -6,031,000 | -4,332,000 | -16,587,000 | -215,901,000 | -8,086,000 | -3,418,000 | 3,366,000 | -6,737,000 | -6,163,000 | -186,300,000 | -4,029,000 | -4,733,000 | -21,966,000 | -2,416,000 | -4,964,000 | -22,927,000 | -4,745,000 | -2,631,000 | -10,122,000 | -7,488,000 | -1,166,000 | 49,000 | -1,482,000 | -3,345,000 | -3,820,000 | -2,753,000 | -3,623,000 | -3,414,000 | |||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock | 278,000 | 22,000 | 64,000 | 64,000 | 267,000 | 225,000 | 83,000 | 206,000 | 415,000 | 1,108,000 | 1,122,000 | 290,000 | 1,399,000 | 244,000 | 185,000 | 673,000 | 2,804,000 | 980,000 | 0 | 67,000 | 3,641,000 | ||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | -55,000 | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings / (repayments) of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees paid for debt amendments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment to former owners of montratec | 0 | 0 | 0 | -6,711,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees paid for debt repricing | 0 | 0 | 0 | -169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash inflows from hedging activities | 5,807,000 | 5,832,000 | 5,855,000 | 5,891,000 | 5,920,000 | 5,942,000 | 5,969,000 | 6,004,000 | 6,031,000 | 6,053,000 | 6,116,000 | 6,143,000 | 6,163,000 | 6,183,000 | 6,227,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash outflows from hedging activities | -6,230,000 | -6,275,000 | -5,774,000 | -5,551,000 | -5,989,000 | -5,820,000 | -3,384,000 | -6,643,000 | -6,362,000 | -6,298,000 | -6,269,000 | -5,667,000 | -6,022,000 | -6,519,000 | -6,760,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payment of dividends | -2,011,000 | -2,003,000 | -2,003,000 | -2,001,000 | -2,022,000 | -2,016,000 | -2,017,000 | -2,012,000 | -2,011,000 | -2,004,000 | -2,005,000 | -2,005,000 | -1,996,000 | -1,710,000 | -1,707,000 | -1,706,000 | -1,439,000 | -1,439,000 | -1,434,000 | -1,433,000 | -1,427,000 | -1,425,000 | -1,421,000 | -1,420,000 | -1,404,000 | -1,168,000 | -1,167,000 | -1,164,000 | -1,153,000 | -921,000 | -923,000 | -912,000 | -902,000 | ||||||||||||||||||||||||||||||||
other | -27,000 | -756,000 | -103,000 | -108,000 | -74,000 | -1,715,000 | -67,000 | -283,000 | -152,000 | -1,802,000 | -23,000 | -62,000 | -1,313,000 | -520,000 | -145,000 | -145,000 | -1,764,000 | -103,000 | -68,000 | -55,000 | -927,000 | -125,000 | -99,000 | -26,000 | -518,000 | -249,000 | -1,375,000 | -16,000 | -550,000 | -158,000 | 22,000 | -1,022,000 | -255,000 | -17,000 | -174,000 | -367,000 | -90,000 | 0 | 110,000 | 112,000 | 112,000 | 115,000 | 115,000 | -72,000 | |||||||||||||||||||||
net cash from financing activities | -17,745,000 | -977,000 | -17,248,000 | -21,660,000 | -17,256,000 | -30,583,000 | -19,570,000 | -18,023,000 | -18,191,000 | 103,985,000 | -13,237,000 | -11,521,000 | -12,881,000 | -12,552,000 | 66,392,000 | -6,895,000 | 373,755,000 | -2,509,000 | -26,216,000 | -3,183,000 | 21,719,000 | -1,120,000 | -20,847,000 | -18,642,000 | -10,942,000 | -16,010,000 | -27,542,000 | -16,164,000 | -8,062,000 | -16,421,000 | -15,453,000 | -12,626,000 | -15,002,000 | 226,627,000 | -6,355,000 | -12,206,000 | -17,945,000 | -14,144,000 | -19,093,000 | 175,123,000 | -4,883,000 | -39,639,000 | -6,257,000 | -2,518,000 | 27,000 | 540,000 | 450,000 | 499,000 | 250,000 | -308,000 | -766,000 | 105,000 | -117,000 | -857,000 | 42,000 | 1,497,000 | -208,000 | 16,581,000 | 1,656,000 | ||||||
effect of exchange rate changes on cash | 1,789,000 | -2,614,000 | -236,000 | 1,145,000 | 45,000 | -371,000 | -457,000 | -303,000 | -89,000 | -236,000 | -976,000 | -405,000 | -840,000 | -533,000 | -653,000 | -1,422,000 | 601,000 | -3,538,000 | 3,971,000 | 2,969,000 | 1,122,000 | -2,002,000 | 1,828,000 | -1,896,000 | 145,000 | -1,013,000 | -845,000 | -677,000 | -3,894,000 | 1,774,000 | 167,000 | 1,457,000 | 4,171,000 | 3,397,000 | -2,597,000 | -278,000 | -1,066,000 | 860,000 | -374,000 | 924,000 | 718,000 | -3,464,000 | -881,000 | -938,000 | 242,000 | -721,000 | 95,000 | -65,000 | 519,000 | 1,428,000 | 229,000 | 1,144,000 | -1,819,000 | 1,518,000 | -1,980,000 | -1,273,000 | 549,000 | 593,000 | 576,000 | 1,150,000 | -878,000 | 965,000 | 117,000 | 12,000 | 539,000 |
net change in cash and cash equivalents | -683,000 | -24,961,000 | 12,459,000 | -14,459,000 | -12,690,000 | -45,753,000 | 11,181,000 | 3,887,000 | -7,936,000 | -26,182,000 | -7,345,000 | 3,205,000 | -29,730,000 | 8,691,000 | 1,388,000 | 16,657,000 | -113,473,000 | 14,501,000 | 1,070,000 | 34,320,000 | 37,786,000 | 30,436,000 | 12,035,000 | 16,263,000 | -15,377,000 | 13,014,000 | 398,000 | 256,000 | -5,890,000 | -1,577,000 | -4,857,000 | 4,842,000 | -12,978,000 | 26,053,000 | 5,833,000 | 2,542,000 | -8,440,000 | -278,000 | 3,155,000 | -9,338,000 | -4,992,000 | -39,432,000 | -11,993,000 | 396,000 | 1,776,000 | -11,559,000 | 12,049,000 | 1,420,000 | -11,261,000 | 9,723,000 | 17,010,000 | 12,761,000 | -7,307,000 | 7,440,000 | 3,287,000 | 982,000 | -2,375,000 | 34,049,000 | -11,731,000 | 4,707,000 | -10,854,000 | 12,934,000 | -3,303,000 | 10,139,000 | 4,962,000 |
cash, cash equivalents, and restricted cash at beginning of year | 0 | 53,933,000 | 0 | 0 | 0 | 114,376,000 | 0 | 0 | 0 | 133,426,000 | 0 | 0 | 115,640,000 | 0 | 0 | 0 | 202,377,000 | 0 | 0 | 0 | 114,700,000 | 0 | 0 | 0 | 71,343,000 | 0 | 0 | 0 | 63,565,000 | ||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | -683,000 | 28,972,000 | -14,459,000 | -12,690,000 | 68,623,000 | 3,887,000 | -7,936,000 | 107,244,000 | -7,345,000 | 3,205,000 | 85,910,000 | 1,388,000 | 16,657,000 | 88,904,000 | 1,070,000 | 34,320,000 | 152,486,000 | 12,035,000 | 16,263,000 | 55,966,000 | 398,000 | 256,000 | 57,675,000 | ||||||||||||||||||||||||||||||||||||||||||
supplementary cash flow data: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 8,035,000 | 8,079,000 | 7,543,000 | 7,028,000 | 7,827,000 | 7,656,000 | 9,651,000 | 9,278,000 | 9,268,000 | 6,786,000 | 6,838,000 | 6,304,000 | 5,741,000 | 6,136,000 | 4,021,000 | 4,268,000 | 4,398,000 | 2,243,000 | -230,000 | 5,099,000 | 2,339,000 | 3,014,000 | 2,615,000 | 2,726,000 | 3,200,000 | 3,290,000 | 3,728,000 | 3,085,000 | 4,308,000 | 4,597,000 | 4,951,000 | 4,736,000 | 4,630,000 | 3,553,000 | 2,217,000 | 2,374,000 | 2,489,000 | 2,790,000 | 2,373,000 | 1,467,000 | 1,019,000 | 7,172,000 | 243,000 | 6,070,000 | 265,000 | 6,158,000 | 298,000 | 6,180,000 | 367,000 | 2,888,000 | 3,329,000 | 3,461,000 | 3,437,000 | 4,004,000 | 3,417,000 | ||||||||||
income taxes paid, net of refunds | 5,230,000 | 6,913,000 | 3,768,000 | 307,000 | 12,592,000 | 3,853,000 | 6,808,000 | 6,378,000 | 10,482,000 | 4,701,000 | 8,215,000 | 6,331,000 | 3,940,000 | 1,119,000 | 3,528,000 | 3,760,000 | 1,808,000 | 2,197,000 | 2,107,000 | 5,334,000 | 2,131,000 | 5,828,000 | 0 | 1,928,000 | 1,663,000 | 122,000 | 1,326,000 | ||||||||||||||||||||||||||||||||||||||
property, plant and equipment purchases included in trade accounts payable | 427,000 | 245,000 | -518,000 | 344,000 | 247,000 | 555,000 | -1,125,000 | 1,055,000 | 205,000 | 204,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash presented in other assets | 0 | 250,000 | 0 | 0 | 0 | 250,000 | 0 | 0 | 0 | 250,000 | 0 | 0 | 250,000 | 0 | 0 | 0 | 250,000 | 0 | 0 | 0 | 250,000 | 0 | 0 | 0 | 250,000 | ||||||||||||||||||||||||||||||||||||||||
net gain on sale of real estate, investments and other | -835,000 | -355,000 | 33,000 | -526,000 | -124,000 | -464,000 | -665,000 | 165,000 | -467,000 | -505,000 | 367,000 | 485,000 | 526,000 | 72,000 | -71,000 | -391,000 | -332,000 | -705,000 | -63,000 | -494,000 | 39,000 | -156,000 | -178,000 | -268,000 | -8,000 | ||||||||||||||||||||||||||||||||||||||||
non-current liabilities | -2,413,000 | -4,362,000 | -1,336,000 | -2,490,000 | -1,399,000 | 2,074,000 | -5,913,000 | -1,966,000 | -2,955,000 | -4,837,000 | -94,000 | -2,451,000 | -3,131,000 | -4,171,000 | -682,000 | -3,227,000 | -2,285,000 | -3,395,000 | 884,000 | -2,836,000 | -1,083,000 | -2,922,000 | -1,229,000 | -8,155,000 | -4,423,000 | -5,073,000 | -2,975,000 | -685,000 | -5,586,000 | -2,871,000 | -2,736,000 | -5,507,000 | 5,154,000 | -737,000 | -1,006,000 | -6,496,000 | 3,004,000 | 534,000 | 158,000 | -10,212,000 | -1,957,000 | -4,069,000 | -4,138,000 | -2,448,000 | |||||||||||||||||||||
borrowing / (repayment) of debt | 2,225,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of debt repricing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash pension settlement expense | 105,000 | -113,000 | 16,324,000 | 2,722,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of building | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of business acquisitions and divestitures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of building, net of transaction costs | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend received from equity method investment | 0 | 0 | 0 | 0 | 313,000 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of fixed assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of businesses, net of cash acquired | 0 | 0 | -540,000 | -107,605,000 | 0 | 0 | -1,616,000 | 0 | -5,847,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | -15,175,000 | -15,169,000 | -10,168,000 | -20,158,000 | -20,157,000 | -15,153,000 | -15,151,000 | -10,143,000 | -10,138,000 | -10,136,000 | -10,128,000 | -10,121,000 | -6,439,000 | -6,246,000 | -455,040,000 | -1,112,000 | -1,113,000 | -1,113,000 | -1,112,000 | -1,113,000 | -20,000,000 | -20,000,000 | -10,000,000 | -15,037,000 | -25,000,000 | -15,051,000 | -10,000,000 | -15,094,000 | -14,919,000 | -16,257,000 | -13,874,000 | -115,938,000 | -3,242,000 | -3,276,000 | -3,274,000 | -3,333,000 | -3,331,000 | -3,287,000 | -3,236,000 | -156,104,000 | 121,000 | -888,000 | -332,000 | -292,000 | -271,000 | -29,000 | -266,000 | -474,000 | -199,000 | -182,000 | -211,000 | -548,000 | -29,000 | -221,000 | -238,000 | -124,982,000 | -370,000 | 118,000 | -583,000 | -572,000 | |||||
fees paid for borrowing on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 0 | 0 | 0 | 120,000,000 | 0 | 75,000,000 | 0 | 650,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplementary cash flows data: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of fixed assets | -24,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of business acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees paid for borrowings on long-term debt | 0 | -813,000 | -2,046,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of debt refinancing | 0 | 0 | 0 | 14,803,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on retirement of fixed asset | 0 | 2,000 | 173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance reimbursement | 0 | 0 | 0 | 482,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity offering | 0 | 0 | 0 | 207,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees related to debt and equity offering | 0 | -892,000 | 0 | -25,292,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sales of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) proceeds from the sales of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under line-of-credit agreements | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments under line-of-credit agreements | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees paid for revolver extension | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation | 2,981,000 | 3,242,000 | 2,262,000 | 1,851,000 | 1,918,000 | 2,071,000 | -1,000 | 1,955,000 | 1,556,000 | 1,531,000 | 1,759,000 | 1,335,000 | 1,316,000 | 1,882,000 | 1,069,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid (refunded) | 1,457,000 | 1,746,000 | 1,164,000 | 3,091,000 | 472,000 | 762,000 | 1,103,000 | 1,477,000 | 1,401,000 | 1,989,000 | 1,462,000 | 531,000 | 670,000 | -1,026,000 | 887,000 | -129,000 | 611,000 | 428,000 | 908,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchase of business, net of cash acquired | 2,357,000 | -475,311,000 | -1,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of restricted cash to former owner | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) proceeds from the sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from pending sale of building | 6,363,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings (repayments) under line-of-credit agreements | 25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of debt repricing/refinancing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on sales of businesses, including impairment | 0 | 0 | 7,000 | 169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment and real estate | 0 | 0 | 0 | 51,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payment to former stahl owner | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for equity investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees related to debt repricing/refinancing and equity offerings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payment related to the sales of businesses | 0 | -214,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs and discount on debt | 665,000 | 664,000 | 663,000 | 665,000 | 672,000 | 682,000 | 663,000 | 664,000 | 500,000 | 171,000 | 172,000 | 172,000 | 172,000 | 172,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 828,000 | -1,158,000 | -4,621,000 | -1,956,000 | -564,000 | -1,534,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of real estate/investments and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization/write-off of deferred financing costs | 70,000 | 69,000 | 180,000 | 156,000 | 156,000 | 148,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of inventory step-up from purchase of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on foreign exchange option | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of trademark | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities | 1,144,000 | 1,420,000 | 7,772,000 | 137,000 | 675,000 | 5,000,000 | 57,000 | 4,334,000 | 1,609,000 | 560,000 | 416,000 | 1,245,000 | 1,720,000 | 2,772,000 | 952,000 | 1,666,000 | 1,806,000 | 1,905,000 | 1,196,000 | 0 | 1,769,000 | 1,876,000 | 2,102,000 | 14,732,000 | 2,180,000 | 5,641,000 | 495,000 | 3,094,000 | 3,111,000 | 0 | 135,000 | ||||||||||||||||||||||||||||||||||
proceeds from sale of real estate | 0 | 0 | 0 | 176,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the sales of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of businesses, net of cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency option | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under line-of-credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on held for sale businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments to former stahl owner | 0 | 0 | -14,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for purchase of equity investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gain) loss on sale of real estate, investments and other | -26,000 | -16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of business classified as held for sale | 0 | 11,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of tangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase accounting adjustment related to working capital amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash related to purchase of business | 0 | 0 | 388,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) under lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 0 | 0 | 0 | 77,591,000 | 0 | 0 | 0 | 51,603,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non cash release of restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on revaluation of foreign exchange option | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of foreign exchange option | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options | 367,000 | 5,565,000 | 29,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -4,857,000 | 4,842,000 | 64,613,000 | 5,833,000 | 2,542,000 | 43,163,000 | 3,155,000 | -9,338,000 | 58,064,000 | -11,993,000 | 396,000 | 114,085,000 | 12,049,000 | 1,420,000 | 110,399,000 | 17,010,000 | 12,761,000 | 82,166,000 | 3,287,000 | 982,000 | 77,764,000 | -11,731,000 | 4,707,000 | 53,114,000 | -3,303,000 | 10,139,000 | 44,198,000 | ||||||||||||||||||||||||||||||||||||||
gain on sale of real estate/investments and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of bond redemption tender fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees related to debt and equity offerings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on sale of real estate, investments, and other | -1,000 | -22,000 | -93,000 | -4,000 | -225,000 | -150,000 | -883,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 214,000 | 0 | 83,000 | 245,000 | 263,000 | 48,000 | 1,051,000 | 730,000 | 626,000 | 426,000 | 412,000 | 63,000 | 13,000 | -297,000 | 0 | 90,000 | 24,000 | 1,000 | 176,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) under line-of-credit agreements | -2,500,000 | -7,500,000 | -13,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -810,000 | -807,000 | -804,000 | -804,000 | -804,000 | -800,000 | -801,000 | -798,000 | -793,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 2,053,000 | 3,049,000 | 1,324,000 | -1,388,000 | 2,164,000 | -1,075,000 | -393,000 | 456,000 | -564,000 | 2,700,000 | -3,724,000 | -2,336,000 | -391,000 | 198,000 | 1,868,000 | -556,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cost of bond redemption | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in esop debt guarantee and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property casualty loss | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under lines-of-credit | -15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in esop guarantee and other | -41,000 | -2,000 | -847,000 | -21,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 63,056,000 | 0 | 0 | 112,309,000 | 0 | 0 | 121,660,000 | 0 | 0 | 89,473,000 | 0 | 0 | 80,139,000 | 0 | 0 | 63,968,000 | 0 | 0 | 39,236,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs and discount on subordinated debt | 119,000 | 153,000 | 218,000 | 217,000 | 217,000 | 219,000 | 265,000 | 171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | -1,309,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments under lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of business acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate, investments, and other | -56,000 | -86,000 | -1,196,000 | -347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in esop guarantee | 101,000 | 102,000 | 102,000 | 104,000 | 105,000 | 106,000 | 107,000 | 107,000 | 108,000 | 109,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -643,000 | 0 | -128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization/write-off of deferred financing costs and discount on subordinated debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on re-measurement of investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 875,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from continuing operations | -7,488,000 | -1,166,000 | -3,988,000 | -3,820,000 | -3,549,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from discontinued operations | 643,000 | 0 | 135,000 | 128,000 | 133,000 | 0 | 133,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in esop debt guarantee | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and non-current liabilities | 2,882,000 | -4,935,000 | -2,159,000 | -2,589,000 | -10,843,000 | -422,000 | -4,947,000 | 7,680,000 | 2,696,000 | -6,794,000 | 2,324,000 | 6,922,000 | -1,961,000 | 7,443,000 | -10,736,000 | 1,139,000 | -11,277,000 | 6,619,000 | 889,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net payments under lines-of-credit | -1,000 | -38,000 | -13,000 | -36,000 | -123,000 | -79,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early retirement of bonds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate/investments | -178,000 | -1,686,000 | -117,000 | -106,000 | -140,000 | -791,000 | -60,000 | -39,000 | -49,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investments | -83,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring charges | 885,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities net of effects of the business acquired: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses or assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(income) income from discontinued operations | -265,000 | -133,000 | 0 | -133,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of real estate/investments and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on early retirement of bonds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from continuing operations | 12,725,000 | -6,799,000 | 19,070,000 | 4,871,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities from continuing operations | 1,656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities net of effects of business acquisitions and divestitures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments under revolving line-of-credit agreements | -560,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash (used) provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by investing activities from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings under revolving line-of-credit agreements | -30,000 | -169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -1,601,000 | -813,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used by) provided by operating activities | -7,073,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by investing activities from continuing operations | -2,263,000 | 580,000 | 4,059,000 | -4,283,000 | -2,237,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by investing activities | -2,263,000 | 845,000 | 4,192,000 | -4,283,000 | -2,104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used by) provided by financing activities | -640,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on early retirement of bonds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities net of effects of business divestitures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by operating activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments under revolving line-of-credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving line-of-credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities from continuing operations | -1,601,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of real estate/investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by financing activities from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) under revolving line-of-credit agreements | 1,552,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestitures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by financing activities from discontinued operations |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
