7Baggers

CSW Industrials, Inc
(NASDAQ:CSWI) 

CSWI stock logo

CSW Industrials, Inc. operates as a diversified industrial company in the United States and internationally. It operates through two segments, Industrial Products and Specialty Chemicals. The Industrial Products segment offers specialty mechanical products; fire and smoke protection products; archit...

Founded: 2014
Full Time Employees: 730
Sector: Industrials
Industry: Specialty Industrial Machinery
Industrials
Share this website to your friends
• 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: USD2025-12-31 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 
                                              
      revenues
    		232,992,000 276,951,000 263,646,000 230,549,000 193,649,000 227,926,000 226,177,000 210,860,000 174,967,000 203,653,000 203,360,000 195,685,000 171,093,000 191,192,000 199,934,000 173,299,000 136,286,000 155,585,000 161,266,000 133,369,000 89,932,000 104,940,000 90,964,000 98,498,000 83,716,000 101,324,000 102,333,000 91,477,000 77,488,000 91,612,000 89,578,000 83,465,000 69,036,000 90,369,000 98,027,000 87,349,000 75,496,000 80,131,000 84,107,000 248,913,000 70,918,000 83,744,000 
      yoy
    		20.32% 21.51% 16.57% 9.34% 10.68% 11.92% 11.22% 7.75% 2.26% 6.52% 1.71% 12.92% 25.54% 22.89% 23.98% 29.94% 51.54% 48.26% 77.29% 35.40% 7.43% 3.57% -11.11% 7.68% 8.04% 10.60% 14.24% 9.60% 12.24% 1.38% -8.62% -4.45% -8.56% 12.78% 16.55% -64.91% 6.46% -4.31%     
      qoq
    		-15.87% 5.05% 14.36% 19.06% -15.04% 0.77% 7.26% 20.51% -14.09% 0.14% 3.92% 14.37% -10.51% -4.37% 15.37% 27.16% -12.40% -3.52% 20.92% 48.30% -14.30% 15.36% -7.65% 17.66% -17.38% -0.99% 11.87% 18.05% -15.42% 2.27% 7.32% 20.90% -23.61% -7.81% 12.22% 15.70% -5.78% -4.73% -66.21% 250.99% -15.32%  
      cost of revenues
    		-140,549,000 -157,766,000 -148,204,000 -128,665,000 -113,543,000 -124,025,000 -118,756,000 -117,222,000 -100,986,000 -112,694,000 -111,193,000 -110,341,000 -105,295,000 -110,545,000 -113,509,000 -99,028,000 -86,244,000 -92,534,000 -92,668,000 -79,396,000 -50,594,000 -56,204,000 -48,212,000 -53,778,000 -46,025,000 -53,920,000 -55,098,000 -48,632,000 -43,260,000 -49,403,000 -47,490,000 -47,274,000 -38,834,000 -51,524,000 -55,658,000 -56,276,000 -46,598,000 -44,468,000 -45,904,000 -133,198,000 -38,769,000 -42,901,000 
      gross profit
    		92,443,000 119,185,000 115,442,000 101,884,000 80,106,000 103,901,000 107,421,000 93,638,000 73,981,000 90,959,000 92,167,000 85,344,000 65,798,000 80,647,000 86,425,000 74,271,000 50,042,000 63,051,000 68,598,000 53,973,000 39,338,000 48,736,000 42,752,000 44,720,000 37,691,000 47,404,000 47,235,000 42,845,000 34,228,000 42,209,000 42,088,000 36,191,000 30,202,000 38,845,000 42,369,000 31,073,000 28,898,000 35,663,000 38,203,000 115,715,000 32,149,000 40,843,000 
      yoy
    		15.40% 14.71% 7.47% 8.81% 8.28% 14.23% 16.55% 9.72% 12.44% 12.79% 6.64% 14.91% 31.49% 27.91% 25.99% 37.61% 27.21% 29.37% 60.46% 20.69% 4.37% 2.81% -9.49% 4.38% 10.12% 12.31% 12.23% 18.39% 13.33% 8.66% -0.66% 16.47% 4.51% 8.92% 10.90% -73.15% -10.11% -12.68%     
      qoq
    		-22.44% 3.24% 13.31% 27.19% -22.90% -3.28% 14.72% 26.57% -18.67% -1.31% 7.99% 29.71% -18.41% -6.69% 16.36% 48.42% -20.63% -8.09% 27.10% 37.20% -19.28% 14.00% -4.40% 18.65% -20.49% 0.36% 10.25% 25.18% -18.91% 0.29% 16.29% 19.83% -22.25% -8.32% 36.35% 7.53% -18.97% -6.65% -66.99% 259.93% -21.29%  
      gross margin %
    		39.68% 43.03% 43.79% 44.19% 41.37% 45.59% 47.49% 44.41% 42.28% 44.66% 45.32% 43.61% 38.46% 42.18% 43.23% 42.86% 36.72% 40.53% 42.54% 40.47% 43.74% 46.44% 47.00% 45.40% 45.02% 46.78% 46.16% 46.84% 44.17% 46.07% 46.98% 43.36% 43.75% 42.98% 43.22% 35.57% 38.28% 44.51% 45.42% 46.49% 45.33% 48.77% 
      selling, general and administrative expenses
    		-75,105,000 -62,405,000 -60,566,000 -56,840,000 -50,511,000 -52,352,000 -52,361,000 -49,300,000 -46,400,000 -48,966,000 -46,961,000 -45,580,000 -42,686,000 -45,330,000 -45,552,000 -43,405,000 -37,894,000 -37,159,000 -40,124,000 -37,053,000 -35,222,000 -26,556,000 -26,499,000 -28,634,000 -27,203,000 -27,282,000 -26,914,000 -26,774,000 -24,807,000 -25,005,000 -24,344,000 -17,886,250 -21,923,000 -26,830,000 -28,106,000 -20,277,250 -25,504,000 -25,894,000 -29,711,000    
      operating income
    		17,338,000 56,780,000 54,876,000 45,044,000 29,595,000 51,549,000 55,060,000 44,338,000 27,581,000 41,993,000 45,206,000 39,764,000 23,112,000 35,317,000 40,873,000 30,866,000 12,148,000 25,892,000 28,474,000 16,920,000 4,116,000 22,180,000 16,253,000 15,135,000 10,488,000 20,122,000 20,321,000 16,071,000 9,421,000 17,204,000 17,744,000 10,534,000 8,279,000 12,015,000 14,263,000 4,722,000 3,381,000 6,969,000 7,410,000 41,863,000 5,623,000 20,778,000 
      yoy
    		-41.42% 10.15% -0.33% 1.59% 7.30% 22.76% 21.80% 11.50% 19.34% 18.90% 10.60% 28.83% 90.25% 36.40% 43.54% 82.42% 195.14% 16.74% 75.19% 11.79% -60.76% 10.23% -20.02% -5.82% 11.33% 16.96% 14.52% 52.56% 13.79% 43.19% 24.41% 123.08% 144.87% 72.41% 92.48% -88.72% -39.87% -66.46%     
      qoq
    		-69.46% 3.47% 21.83% 52.20% -42.59% -6.38% 24.18% 60.76% -34.32% -7.11% 13.69% 72.05% -34.56% -13.59% 32.42% 154.08% -53.08% -9.07% 68.29% 311.08% -81.44% 36.47% 7.39% 44.31% -47.88% -0.98% 26.45% 70.59% -45.24% -3.04% 68.45% 27.24% -31.09% -15.76% 202.05% 39.66% -51.49% -5.95% -82.30% 644.50% -72.94%  
      operating margin %
    		7.44% 20.50% 20.81% 19.54% 15.28% 22.62% 24.34% 21.03% 15.76% 20.62% 22.23% 20.32% 13.51% 18.47% 20.44% 17.81% 8.91% 16.64% 17.66% 12.69% 4.58% 21.14% 17.87% 15.37% 12.53% 19.86% 19.86% 17.57% 12.16% 18.78% 19.81% 12.62% 11.99% 13.30% 14.55% 5.41% 4.48% 8.70% 8.81% 16.82% 7.93% 24.81% 
      interest expense
    		-8,118,000 -1,320,000 -1,022,000   -1,341,000 -2,520,000 -2,643,000 -2,765,000 -3,306,000 -4,009,000 -4,107,000 -4,200,000 -3,106,000 -1,784,000 -1,298,000 -1,184,000 -1,430,000 -1,538,000 -1,312,000 -469,000 -284,000 -318,000 -245,000 -286,000 -299,000 -501,000 -348,000 -289,000 -420,000 -384,000 -475,000 -540,000 -706,000 -631,000 -532,000 -673,000 -742,000 -748,000 -2,242,000 -793,000 -832,000 
      other loss
    		-1,322,000                                          
      income before income taxes
    		7,898,000 55,468,000 54,382,000 46,513,000 31,273,000 49,531,000 52,800,000 41,968,000 16,388,000 40,613,000 41,511,000 36,228,000 18,175,000 32,251,000 39,258,000 29,534,000 10,837,000 24,329,000 26,764,000 10,898,000 3,055,000 21,536,000 15,628,000 16,057,000 9,354,000 12,456,000 19,733,000 17,009,000 9,468,000 16,866,000 18,098,000 9,932,000 7,775,000 11,565,000 13,319,000 4,073,000 3,291,000 6,980,000 7,200,000 39,402,000 4,823,000 19,833,000 
      provision for income taxes
    		2,699,000 -14,654,000 -13,211,000 -11,458,000 -4,315,000 -12,910,000 -13,950,000 -9,973,000 -7,083,000 -10,431,000 -10,455,000 -9,105,000 -2,676,000 -7,936,000 -9,620,000 -9,554,000 -2,068,000 -6,121,000 -6,401,000 -1,270,000 -709,000 -5,182,000 -3,668,000 -2,685,000 -2,072,000 -3,638,000 -4,389,000 -3,384,000 -3,471,000 -4,442,000 -4,091,000 678,000 -5,140,000 -4,263,000 -4,805,000 -1,345,000 -2,886,000 -3,138,000 -3,104,000 -15,929,000 -2,825,000 -6,871,000 
      net income
    		10,597,000 40,814,000 41,171,000 35,055,000 26,958,000 36,621,000 38,850,000 31,995,000 9,305,000 30,182,000 31,056,000 27,123,000 15,499,000 24,315,000 29,638,000 19,980,000 8,769,000 18,208,000 20,363,000 9,628,000 2,346,000 16,354,000 11,960,000 14,581,000 7,308,000 8,783,000 15,204,000 13,763,000 4,981,000 15,156,000 11,676,000 6,339,000 -34,037,000 7,302,000 8,514,000 2,728,000 405,000 3,842,000 4,096,000 23,473,000 1,998,000 12,962,000 
      yoy
    		-60.69% 11.45% 5.97% 9.56% 189.72% 21.33% 25.10% 17.96% -39.96% 24.13% 4.78% 35.75% 76.75% 33.54% 45.55% 107.52% 273.79% 11.34% 70.26% -33.97% -67.90% 86.20% -21.34% 5.94% 46.72% -42.05% 30.22% 117.12% -114.63% 107.56% 37.14% 132.37% -8504.20% 90.06% 107.86% -88.38% -79.73% -70.36%     
      qoq
    		-74.04% -0.87% 17.45% 30.04% -26.39% -5.74% 21.43% 243.85% -69.17% -2.81% 14.50% 75.00% -36.26% -17.96% 48.34% 127.85% -51.84% -10.58% 111.50% 310.40% -85.65% 36.74% -17.98% 99.52% -16.79% -42.23% 10.47% 176.31% -67.14% 29.80% 84.19% -118.62% -566.13% -14.24% 212.10% 573.58% -89.46% -6.20% -82.55% 1074.82% -84.59%  
      net income margin %
    		4.55% 14.74% 15.62% 15.21% 13.92% 16.07% 17.18% 15.17% 5.32% 14.82% 15.27% 13.86% 9.06% 12.72% 14.82% 11.53% 6.43% 11.70% 12.63% 7.22% 2.61% 15.58% 13.15% 14.80% 8.73% 8.67% 14.86% 15.05% 6.43% 16.54% 13.03% 7.59% -49.30% 8.08% 8.69% 3.12% 0.54% 4.79% 4.87% 9.43% 2.82% 15.48% 
      less: income attributable to redeemable noncontrolling interest
    		-336,000 -158,000 -246,000 -209,750 -10,000 -570,000 -259,000    -445,000    -195,000 -246,250 -458,000 -212,000 -315,000                        
      net income attributable to csw
    		10,261,000                                          
      net income per share
    		                                          
      basic
    		0.62 2.42 2.43 1.58 1.6 2.27 2.48 1.125 0.59 1.93 1.97 1.118 1.01 1.58 1.88 0.735 0.53 1.14 1.28                        
      diluted
    		0.62 2.41 2.43 1.575 1.6 2.26 2.47 1.123 0.59 1.93 1.97 1.115 1.01 1.57 1.88 0.733 0.52 1.14 1.27                        
      weighted-average number of shares outstanding:
    		                                          
      basic
    		16,580 16,785 16,808 16,242,000 16,792 15,866 15,534 15,533,000 15,546 15,544 15,520 15,509,000 15,476 15,439 15,643 15,755,000                           
      diluted
    		16,641 16,842 16,863 16,314,000 16,872 15,941 15,596 15,581,000 15,596 15,588 15,547 15,546,000 15,512 15,477 15,652 15,807,000                           
      other income
    		 8,000 528,000   -677,000 260,000   1,926,000 314,000   40,000 169,000         1,167,000 -848,000 -7,367,000 -87,000 1,286,000 336,000 82,000 738,000 -127,000 36,000 256,000 -313,000 -117,000 583,000 753,000 538,000 -219,000 -7,000 -113,000 
      net income attributable to csw industrials, inc.
    		 40,656,000 40,925,000 35,062,000 26,948,000 36,051,000 38,591,000 31,759,000 9,222,000 30,055,000 30,611,000 27,063,000 15,599,000 24,331,000 29,443,000 20,031,000 8,311,000 17,996,000 20,048,000                        
      interest income
    		   -471,000 1,976,000                                      
      other expense
    		   -179,000 -298,000   -1,547,000 -8,428,000   -132,250 -737,000   -34,000 -127,000 -133,000 -172,000 -314,750 -592,000 -360,000 -307,000                    
      less: loss attributable to redeemable noncontrolling interest
    		       -163,750 -83,000 -127,000  -19,750 100,000 16,000                             
      income from continuing operations
    		                   9,628,000 2,346,000 16,354,000 11,960,000 13,372,000 7,282,000 8,818,000 15,344,000 13,625,000 5,997,000 12,424,000 14,007,000 10,610,000 2,635,000          
      income from discontinued operations, net of tax
    		                       1,209,000 26,000 -35,000  -154,000 -1,016,000 2,732,000             
      basic earnings per common share:
    		                                          
      continuing operations
    		                   610 160 1,110 810 890 480 590 1,020 900 390 800 890 680 170          
      discontinued operations
    		                       80  -10 -10 10 -60 180 -150 -280 -2,340          
      diluted earnings per common share:
    		                                          
      loss from discontinued operations, net of tax
    		                          -140,000    -2,331,000 -10,073,250 -36,672,000          
      basic earnings earnings per common share:
    		                                          
      diluted earnings earnings per common share:
    		                                          
      impairment expenses
    		                                     -2,800,000 -1,082,000    
      net earnings per common share:
    		                                          
      basic
    		                                 460 540 170 30 240 260 1,500 130 830 
      diluted
    		                                 460 540 170 30 240 260 1,490 130 830 
      impairment loss
    		                                   -219,000 -13,000      
      general and administrative expenses
    		                                       -3,453,750 -13,815,000 -9,860,000 
      selling and distribution expenses
    		                                       -2,841,250 -11,365,000 -9,556,000 
      research and development expenses
    		                                       -336,500 -1,346,000 -649,000 
    Balance Sheets:
    Quarterly
    Annual
      Unit: USD2025-12-31 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 
                                                
        assets
      		                                          
        current assets:
      		                                          
        cash and cash equivalents
      		40,238,000 31,471,000 37,990,000 225,845,000 213,754,000 273,220,000 18,852,000 22,156,000 24,988,000 13,846,000 14,788,000 18,455,000 14,721,000 13,558,000 15,519,000 16,619,000 16,184,000 17,329,000 15,677,000 10,088,000 18,260,000 47,299,000 19,687,000 18,338,000 39,884,000 23,677,000 10,228,000 26,651,000 14,624,000 11,213,000 10,983,000 11,706,000 26,542,000 26,483,000 25,926,000 23,146,000 20,414,000 24,624,000 21,710,000 25,987,000 51,052,000 53,945,000 
        accounts receivable
      		144,524,000 159,368,000 179,409,000 155,651,000 114,825,000 135,265,000 143,195,000 142,665,000 104,522,000 126,320,000 127,075,000 122,753,000 103,213,000 125,901,000 143,874,000 122,804,000 90,737,000 107,660,000 111,940,000 96,695,000 75,005,000 70,092,000 71,490,000 74,880,000 57,583,000 68,711,000 72,841,000 66,136,000 50,277,000 61,617,000 65,555,000 63,383,000 51,407,000 66,449,000 71,270,000 63,782,000 49,758,000 58,295,000 58,825,000 52,637,000 46,164,000 56,447,000 
        inventories
      		315,410,000 234,563,000 217,671,000 194,876,000 202,764,000 183,731,000 156,791,000 150,749,000 151,386,000 151,203,000 157,042,000 161,569,000 177,909,000 171,879,000 161,463,000 150,114,000 127,442,000 110,761,000 105,005,000 98,086,000 101,560,000 52,090,000 59,441,000 53,753,000 57,269,000 52,851,000 54,224,000 51,429,000 50,444,000 48,769,000 46,335,000 42,974,000 45,487,000 52,344,000 51,194,000 50,401,000 53,080,000 49,414,000 50,695,000 51,634,000 54,684,000 55,055,000 
        prepaid expenses and other current assets
      		34,500,000 22,366,000 15,962,000 16,489,000 32,120,000 17,281,000 12,381,000 15,840,000 26,612,000 27,278,000 19,775,000 20,279,000 26,494,000 14,947,000 10,074,000 10,610,000 16,355,000 9,122,000 10,050,000 9,684,000 20,998,000 5,377,000 2,816,000 3,074,000 3,843,000 4,038,000 2,445,000 7,030,000 9,323,000 11,232,000 5,044,000 7,077,000 6,164,000 6,522,000 6,938,000 7,178,000 13,133,000 12,498,000 11,375,000 11,985,000 9,930,000 11,973,000 
        total current assets
      		534,672,000 447,768,000 451,032,000 592,861,000 563,463,000 609,497,000 331,219,000 331,410,000 307,508,000 318,647,000 318,680,000 323,056,000 322,337,000 326,285,000 330,930,000 300,147,000 250,718,000 244,872,000 242,672,000 214,553,000 215,823,000 174,858,000 153,434,000 150,045,000 158,625,000 149,277,000 139,738,000 151,267,000 124,689,000 133,497,000 130,110,000 127,567,000 132,623,000 153,707,000 157,157,000 146,283,000 138,138,000 155,204,000 155,788,000 155,521,000 167,328,000 184,426,000 
        property, plant and equipment, net of accumulated depreciation
      		108,220,000 98,452,000 99,742,000  94,208,000 95,128,000 92,371,000  89,344,000 88,655,000 89,392,000  85,814,000 85,401,000 85,627,000  82,557,000 80,956,000 80,664,000  86,254,000 57,734,000 57,124,000  55,599,000 54,864,000 54,248,000  52,720,000 52,368,000 53,437,000  55,235,000 64,010,000 64,048,000  62,996,000 63,524,000 63,519,000  61,942,000 60,265,000 
        goodwill
      		640,062,000 365,308,000 365,412,000 264,092,000 266,941,000 255,899,000 246,402,000 247,191,000 243,498,000 242,994,000 243,162,000 242,740,000 243,452,000 224,716,000 224,055,000 224,658,000 237,985,000 218,158,000 218,927,000 218,795,000 222,262,000 92,419,000 92,080,000 91,686,000 92,720,000 92,252,000 92,429,000 86,295,000 80,838,000 81,340,000 81,334,000 81,764,000 81,870,000 81,766,000 81,286,000 80,863,000 67,147,000 67,375,000 67,440,000 67,757,000 73,309,000 55,730,000 
        intangible assets
      		918,065,000 526,838,000 536,418,000 357,910,000 355,256,000 333,326,000 312,898,000 318,819,000 304,647,000 310,145,000 313,355,000 318,903,000 322,268,000 305,395,000 295,318,000 300,837,000 295,149,000 280,847,000 286,060,000 283,060,000 279,502,000 43,368,000 44,777,000 46,185,000 49,420,000 50,472,000 52,335,000 50,466,000 47,376,000 49,266,000 51,122,000 53,054,000 54,947,000 87,239,000 88,894,000 90,610,000 80,418,000 82,386,000 86,827,000 88,727,000 85,742,000 80,491,000 
        other assets
      		84,513,000 79,587,000 83,315,000 70,787,000 70,327,000 65,446,000 67,636,000 53,095,000 48,134,000 50,865,000 68,510,000 70,519,000 73,801,000 79,595,000 81,993,000 82,686,000 83,636,000 78,189,000 75,919,000 75,995,000 76,736,000 23,288,000 23,942,000 24,151,000 22,318,000 22,451,000 26,182,000 10,965,000 11,861,000 14,453,000 22,876,000 23,958,000 23,785,000 16,297,000 16,165,000 16,011,000 16,078,000 15,888,000 15,939,000 15,898,000 20,248,000 12,683,000 
        total assets
      		2,285,532,000 1,517,953,000 1,535,919,000 1,379,065,000 1,350,195,000 1,359,296,000 1,050,526,000 1,043,326,000 993,131,000 1,011,306,000 1,033,099,000 1,043,453,000 1,047,672,000 1,021,392,000 1,017,923,000 995,360,000 950,045,000 903,022,000 904,242,000 874,957,000 880,577,000 391,667,000 371,357,000 369,245,000 380,694,000 371,377,000 367,031,000 352,632,000 317,484,000 330,924,000 338,879,000 340,816,000 348,460,000 403,019,000 407,550,000 397,664,000 364,777,000 384,377,000 389,513,000 392,260,000 408,569,000 393,595,000 
        liabilities and equity
      		                                          
        current liabilities:
      		                                          
        accounts payable
      		73,072,000 69,083,000 64,560,000 54,767,000 52,842,000 63,191,000 55,025,000 48,387,000 43,421,000 47,114,000 46,252,000 40,651,000 42,031,000 50,261,000 51,826,000 47,836,000 39,530,000 37,785,000 43,227,000 32,444,000 25,667,000 20,736,000 23,288,000 21,978,000 17,704,000 14,813,000 17,887,000 19,024,000 14,514,000 14,766,000 18,273,000 16,826,000 14,946,000 16,661,000 17,563,000 14,419,000 12,664,000 10,203,000 10,946,000 9,912,000 10,285,000 11,689,000 
        accrued and other current liabilities
      		123,639,000 93,022,000 93,336,000 92,435,000 81,873,000 96,259,000 66,460,000 67,449,000 67,706,000 65,588,000 60,193,000 67,388,000 66,784,000 61,059,000 69,427,000 69,005,000 58,335,000 47,368,000 47,939,000 49,743,000 50,531,000 36,113,000 30,104,000 36,607,000 34,666,000 34,966,000 26,027,000 29,426,000 29,138,000 26,265,000 23,038,000 23,501,000 24,708,000 32,043,000 30,829,000 22,756,000 23,617,000 20,258,000 17,051,000 21,090,000 18,655,000 18,339,000 
        current portion of long-term debt
      		29,458,000            561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 561,000 17,436,000 
        total current liabilities
      		226,169,000 162,105,000 157,896,000 147,202,000 134,715,000 159,450,000 121,485,000 115,836,000 111,127,000 112,702,000 106,445,000 108,039,000 109,376,000 111,881,000 121,814,000 117,402,000 98,426,000 85,714,000 91,727,000 82,748,000 76,759,000 57,410,000 53,953,000 59,146,000 53,279,000 50,708,000 44,830,000 49,172,000 44,381,000 41,996,000 45,339,000 44,854,000 43,828,000 49,265,000 48,953,000 37,736,000 36,842,000 31,022,000 28,558,000 31,563,000 29,501,000 47,464,000 
        long-term debt
      		768,298,000 60,000,000 95,000,000    115,000,000 166,000,000 153,000,000 173,000,000 210,000,000 253,000,000 275,973,000 268,934,000 273,074,000 252,214,000 230,355,000 213,495,000 230,635,000 241,776,000 254,916,000 10,056,000 10,197,000 10,337,000 10,477,000 10,618,000 21,258,000 30,898,000 11,039,000 21,179,000 19,319,000 23,459,000 39,600,000 52,615,000 66,630,000 72,646,000 46,286,000 71,841,000 83,981,000 89,121,000 105,762,000 76,738,000 
        retirement benefits payable
      		1,050,000 1,061,000 1,072,000 1,083,000 1,082,000 1,093,000 1,103,000 1,114,000 1,127,000 1,138,000 1,148,000 1,158,000 1,307,000 1,097,000 1,060,000 1,027,000 1,706,000 1,670,000 1,674,000 1,695,000 1,854,000 1,853,000 1,868,000 1,879,000 2,049,000 2,038,000 1,923,000 1,978,000 1,789,000 1,892,000 1,941,000 2,017,000 809,000 1,027,000 1,252,000 1,464,000 1,300,000 1,505,000 1,605,000 1,746,000 1,669,000 1,644,000 
        other long-term liabilities
      		203,973,000 146,230,000 151,690,000 138,347,000 150,181,000 148,404,000 143,166,000 125,298,000 119,686,000 118,503,000 136,503,000 137,117,000 144,844,000 138,943,000 139,735,000 140,306,000 145,444,000 138,278,000 135,380,000 136,725,000 144,331,000 20,307,000 21,329,000 21,142,000 19,302,000 18,897,000 19,435,000 6,114,000 5,484,000 4,577,000 4,671,000 4,721,000 3,788,000 5,943,000 7,130,000  11,705,000 13,634,000 12,626,000  15,927,000 14,886,000 
        total liabilities
      		1,199,490,000 369,396,000 405,658,000 286,632,000 285,978,000 308,947,000 380,754,000 408,248,000 384,940,000 405,343,000 454,096,000 499,314,000 531,500,000 520,855,000 535,683,000 510,949,000 475,931,000 439,157,000 459,416,000 462,944,000 477,860,000 89,626,000 87,347,000 92,504,000 87,702,000 84,938,000 90,204,000 88,946,000 63,657,000 70,623,000 71,270,000 75,051,000 88,025,000 108,850,000 123,965,000 125,226,000 96,133,000 118,002,000 126,770,000 134,250,000 152,859,000 140,732,000 
        commitments and contingencies
      		                                          
        redeemable noncontrolling interest
      		18,925,000 18,590,000 20,433,000 20,187,000 20,194,000 20,183,000 19,614,000 19,355,000 19,119,000 19,036,000 18,909,000 18,464,000 17,404,000 17,504,000 15,520,000 15,325,000 15,376,000 14,918,000 13,706,000                        
        equity:
      		                                          
        common shares, 0.01 par value
      		178,000 178,000 178,000 177,000 177,000 177,000 164,000 164,000 164,000 163,000 163,000 163,000 163,000 162,000 162,000 162,000 162,000 161,000 161,000 161,000 161,000 160,000 160,000 159,000 159,000 159,000 159,000 158,000 158,000 158,000 158,000 158,000 158,000 157,000 157,000 157,000 157,000 156,000 156,000 156,000 156,000 156,000 
        shares authorized – 50,000
      		                                          
        shares issued – 17,875 and 17,810, respectively
      		                                          
        preferred shares, 0.01 par value
      		                                          
        shares authorized
      		                                          
        additional paid-in capital
      		516,498,000 512,719,000 509,100,000 501,286,000 497,906,000 494,535,000 143,970,000 137,253,000 134,247,000 131,224,000 128,451,000 123,336,000 120,860,000 118,273,000 116,305,000 112,924,000 110,790,000 108,604,000 107,531,000 104,689,000 103,538,000 50,936,000 50,182,000 48,327,000 47,013,000 49,067,000 47,846,000 46,633,000 45,576,000 44,478,000 43,613,000 42,684,000 41,851,000 40,559,000 39,212,000 38,701,000 37,603,000 34,585,000 34,327,000 31,597,000 30,456,000 29,058,000 
        treasury shares, at cost
      		-220,542,000 -148,431,000 -130,111,000 -122,125,000 -115,367,000 -106,636,000 -102,406,000 -95,643,000 -91,016,000 -84,219,000 -83,072,000 -82,734,000 -82,729,000 -81,230,000 -76,925,000 -46,448,000 -32,604,000 -34,313,000 -35,868,000 -34,075,000 -34,075,000 -79,401,000 -81,207,000 -75,377,000 -49,317,000 -50,757,000 -50,757,000 -49,964,000 -45,007,000 -34,249,000  -3,252,000   -1,021,000 -1,011,000 -972,000 -569,000 -556,000    
        retained earnings
      		783,226,000 777,496,000 741,404,000 705,035,000 674,036,000 651,145,000 618,381,000 583,075,000 554,289,000 548,044,000 520,965,000 493,319,000 468,908,000 455,962,000 434,274,000 407,522,000 386,448,000 380,523,000 364,905,000 347,234,000 339,731,000 339,397,000 325,042,000 315,078,000 302,358,000 297,094,000 290,351,000 277,588,000 263,538,000 258,557,000 243,402,000 233,650,000 227,311,000 261,348,000 254,046,000 245,026,000 242,298,000 241,892,000 238,051,000 233,955,000 232,095,000 230,096,000 
        accumulated other comprehensive loss
      		-12,243,000 -11,995,000 -10,743,000 -12,127,000 -12,729,000 -9,055,000 -9,951,000 -9,126,000 -8,612,000 -8,285,000 -6,413,000 -8,409,000 -8,434,000 -10,134,000 -7,096,000 -5,074,000 -6,058,000 -6,028,000 -5,609,000 -5,996,000 -6,638,000 -9,051,000 -10,167,000 -11,446,000 -7,221,000 -9,124,000 -10,772,000 -10,729,000 -10,438,000 -8,643,000 -8,810,000 -7,475,000 -6,877,000 -6,858,000 -8,809,000 -10,435,000 -10,442,000 -9,689,000 -9,235,000 -7,698,000 -6,997,000 -6,447,000 
        total equity
      		1,067,117,000 1,129,967,000 1,109,828,000 1,072,246,000 1,044,023,000 1,030,166,000 650,158,000 615,723,000 589,072,000 586,927,000 560,094,000 525,675,000 498,768,000 483,033,000 466,720,000 469,086,000 458,738,000 448,947,000 431,120,000 412,013,000 402,717,000 302,041,000 284,010,000 276,741,000 292,992,000 286,439,000 276,827,000 263,686,000 253,827,000 260,301,000 267,609,000 265,765,000 260,435,000 294,169,000 283,585,000 272,438,000 268,644,000 266,375,000 262,743,000 258,010,000 255,710,000 252,863,000 
        total liabilities, redeemable noncontrolling interest and equity
      		2,285,532,000 1,517,953,000 1,535,919,000  1,350,195,000 1,359,296,000 1,050,526,000  993,131,000 1,011,306,000 1,033,099,000  1,047,672,000 1,021,392,000 1,017,923,000  950,045,000 903,022,000 904,242,000                        
        shares issued – 17,851 and 17,810, respectively
      		                                          
        shares issued – 17,849 and 17,810, respectively
      		                                          
        property, plant and equipment
      		   93,415,000    92,811,000    88,235,000    87,032,000    82,554,000    57,178,000    53,639,000    54,473,000    63,897,000    64,357,000   
        shares issued – 17,810 and 16,466, respectively
      		                                          
        total liabilities and equity
      		   1,379,065,000    1,043,326,000    1,043,453,000    995,360,000    874,957,000 880,577,000 391,667,000 371,357,000 369,245,000 380,694,000 371,377,000 367,031,000 352,632,000 317,484,000 330,924,000 338,879,000 340,816,000 348,460,000 403,019,000 407,550,000 397,664,000 364,777,000 384,377,000 389,513,000 392,260,000 408,569,000 393,595,000 
        shares issued – 17,791 and 16,466, respectively
      		                                          
        shares issued – 17,771 and 16,466, respectively
      		                                          
        shares issued – 16,504 and 16,466, respectively
      		                                          
        shares issued – 16,466 and 16,378, respectively
      		                                          
        shares issued – 16,464 and 16,378, respectively
      		                                          
        shares issued – 16,434 and 16,378, respectively
      		                                          
        shares issued – 16,431 and 16,378, respectively
      		                                          
        shares issued – 16,378 and 16,283, respectively
      		                                          
        shares issued – 16,376 and 16,283, respectively
      		                                          
        shares issued – 16,333 and 16,283, respectively
      		                                          
        shares issued – 16,328 and 16,283, respectively
      		                                          
        shares issued – 16,283 and 16,162, respectively
      		                                          
        shares issued – 16,284 and 16,162, respectively
      		                                          
        shares issued – 16,270 and 16,162, respectively
      		                                          
        shares issued – 16,250 and 16,162, respectively
      		                                          
        shares issued – 16,162 and 16,055, respectively
      		                                          
        shares issued – 16,163 and 16,055, respectively
      		                                          
        shares issued – 16,115 and 16,055, respectively
      		                                          
        shares issued – 16,117 and 16,055, respectively
      		                                          
        current assets, discontinued operations
      		                        46,000   21,000 21,000 666,000 2,193,000 2,427,000 3,023,000          
        current liabilities, discontinued operations
      		                        348,000 368,000 355,000 161,000 168,000 404,000 3,467,000 3,966,000 3,613,000          
        noncurrent liabilities, discontinued operations
      		                        2,595,000 2,677,000 2,758,000 784,000 964,000 979,000             
        shares issued – 16,055 and 16,001, respectively
      		                                          
        noncurrent assets, discontinued operations
      		                        2,012,000 2,061,000 2,099,000                
        shares issued – 16,054 and 16,001, respectively
      		                                          
        shares authorized and issued – 10,000 and 0, respectively
      		                                          
        shares issued – 16,000 and 16,001, respectively
      		                                          
        shares issued – 15,999 and 16,001, respectively
      		                                          
        shares issued – 16,001 and 15,957, respectively
      		                                          
        shares issued – 16,000 and 15,957, respectively
      		                                          
        shares issued – 15,942 and 15,957, respectively
      		                                          
        shares issued – 15,948 and 15,957, respectively
      		                                          
        shares authorized – 10,000
      		                                          
        shares issued – 0
      		                                          
        treasury shares, at cost – 229 and 80 shares, respectively
      		                              -10,754,000            
        bank time deposits
      		                                 1,909,000 1,829,000 1,776,000 1,753,000 10,373,000 13,183,000 13,278,000 5,498,000 7,006,000 
        shares issued – 15,957 and 15,846, respectively
      		                                          
        non-current assets, discontinued operations
      		                                          
        shares issued – 15,969 and 15,846, respectively
      		                                          
        treasury shares, at cost – 52 and 29 shares, respectively
      		                                -2,008,000          
        shares issued – 15,937 and 15,846, respectively
      		                                          
        treasury shares, at cost – 30 and 29 shares, respectively
      		                                 -1,037,000         
        shares issued – 15,846 and 15,846, respectively
      		                                          
        other liabilities
      		                                   13,380,000    11,820,000   
        shares authorized - 50,000
      		                                          
        shares issued - 15,846 and 15,659, respectively
      		                                          
        shares authorized - 10,000
      		                                          
        shares issued - 0
      		                                          
        shares issued – 15,661 and 15,659, respectively
      		                                          
        shares issued – 15,712 and 15,659, respectively
      		                                          
        shares issued – 15,713 and 15,659, respectively
      		                                          
        restricted cash
      		                                          
        shares issued – 15,659
      		                                          
        shares issued – 15,583
      		                                          
      Cashflow Statements:
      Quarterly
      Annual
        Unit: USD2025-12-31 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 
                                                 
          cash flows from operating activities:
        		                                         
          net income
        		10,597,000 40,813,000 41,171,000 35,055,000 26,957,000 36,622,000 38,850,000 31,995,000 9,305,000 30,183,000 31,056,000 27,123,000 15,499,000 24,314,000 29,638,000 19,980,000 8,768,000 18,208,000 20,363,000 9,628,000 2,348,000 16,352,000 11,960,000 14,581,000 7,308,000 8,785,000 15,204,000 13,763,000 4,981,000 15,154,000 11,676,000 6,339,000 -34,037,000 7,302,000 8,514,000 2,728,000 406,000 3,841,000 4,096,000 1,860,000 1,999,000 
          adjustments to reconcile net income to net cash from operating activities:
        		                                         
          depreciation
        		3,974,000 3,919,000 3,929,000 3,496,000 3,669,000 3,423,000 3,622,000 3,884,000 3,464,000 3,374,000 3,239,000 3,375,000 3,044,000 3,146,000 3,273,000 2,841,000 2,710,000 2,962,000 3,059,000 3,115,000 2,303,000 1,899,000 1,877,000 1,910,000 1,846,000 1,843,000 2,319,000 1,812,000 1,849,000 1,825,000 1,925,000 1,954,000 1,644,000 2,036,000 2,017,000 1,711,000 1,938,000 2,067,000 2,141,000 1,990,000 1,786,000 
          amortization of acquisition-related intangible assets & inventory step-up
        		15,086,000 10,478,000 9,411,000                                       
          amortization of deferred financing fees
        		264,000 177,000 322,000                                       
          provision for inventory reserves
        		3,807,000 -24,000 242,000 907,000 939,000 323,000 517,000 1,688,000 51,000 -19,000 2,509,000 -356,000 369,000 -158,000 1,667,000 -1,966,000 3,188,000 84,000 247,000 139,000 216,000 99,000 854,000 -211,000 -46,000 35,000 194,000 -591,000 122,000 -40,000 740,000 241,000 28,000 -209,000 175,000 335,000 226,000     
          provision for credit losses
        		87,000 177,000 72,000    378,000                                   
          share-based compensation
        		3,751,000 3,591,000 4,037,000  3,346,000 3,145,000 3,746,000                                   
          net loss on disposals of property, plant and equipment
        		345,000          -12,000                               
          net pension benefit
        		17,000 16,000 17,000 17,000 16,000 17,000 16,000 17,000 17,000 16,000 17,000 9,000 89,000 3,000 49,000 -238,000 205,000 28,000 36,000 42,000 40,000 41,000 40,000 35,000 42,000 -101,000 -97,000 -120,000 -85,000 -105,000 -106,000  -325,000 -330,000 -319,000       
          net deferred taxes
        		598,000 -494,000 790,000 -8,159,000 -272,000      843,000 -4,917,000 -442,000 -962,000 310,000 -5,018,000 1,818,000 -142,000 81,000 -2,193,000 345,000 -311,000 422,000 906,000 506,000 -780,000 -95,000 -10,019,000 1,578,000 8,500,000 147,000 2,070,000 -44,000 -213,000 -173,000 3,228,000 -1,699,000 -1,554,000 553,000 2,901,000 -3,666,000 
          changes in operating assets and liabilities:
        		                                         
          accounts receivable
        		32,775,000 19,473,000 -7,788,000 -41,432,000 21,015,000 12,299,000 -998,000 -35,743,000 21,763,000 402,000 -4,319,000 -20,858,000 25,143,000 17,864,000 -21,044,000 -32,350,000 18,197,000 3,588,000 -16,164,000 -21,334,000 9,087,000 1,713,000 3,315,000 -18,140,000 11,244,000 3,698,000 -4,799,000 -16,275,000 10,977,000 3,878,000 -2,405,000 -11,371,000 10,835,000 5,115,000 -7,277,000 -8,604,000 8,330,000 489,000 -5,977,000 -7,090,000 10,790,000 
          inventories
        		-27,678,000 -17,770,000 7,641,000 6,837,000 -17,254,000 -18,516,000 -6,766,000 2,568,000 57,000 5,598,000 2,141,000 16,848,000 -5,161,000 -8,089,000 -15,020,000 -16,153,000 -16,473,000 -5,741,000 -11,036,000 -1,796,000 -2,461,000 7,338,000 -6,458,000 3,446,000 -4,200,000 1,260,000 -2,159,000 2,139,000 -1,927,000 -2,416,000 -3,333,000 2,254,000 425,000 -834,000 -853,000 2,905,000 -3,997,000 470,000 586,000 3,572,000 1,007,000 
          prepaid expenses and other current assets
        		-8,369,000 -6,335,000 656,000 15,805,000 -15,089,000 -5,523,000 3,438,000 11,328,000 -1,242,000 -7,921,000 2,443,000 7,061,000 -3,810,000 -4,991,000 458,000 8,306,000 -5,395,000 912,000 -344,000 248,000 -2,114,000 -2,851,000 471,000 733,000 215,000 -1,606,000 4,627,000 2,988,000 1,900,000 -6,185,000 2,022,000 7,276,000 -298,000 411,000 262,000 2,510,000 -660,000 -787,000 69,000 -4,499,000 5,888,000 
          other assets
        		-1,323,000 133,000 43,000 -141,000 1,412,000 125,000 28,000 80,000 1,532,000 322,000 -788,000 273,000 423,000 -319,000 81,000 248,000 -125,000 233,000 270,000 -1,192,000 -175,000 -16,000 -149,000 9,000 0 -17,000 37,000 627,000 103,000 217,000 -27,000 -115,000 -17,000 20,000 6,000 42,000 -193,000 -18,000 54,000 -3,186,000 -347,000 
          accounts payable and other current liabilities
        		989,000 7,292,000 6,000 292,000 -18,254,000 28,703,000 10,923,000 2,692,000 626,000 5,742,000 3,233,000 348,000 -6,409,000 -9,365,000 8,426,000 15,951,000 5,693,000 -4,526,000 10,865,000 15,643,000 -3,776,000 3,504,000 -1,515,000 6,149,000 2,845,000 5,826,000 -8,936,000 3,949,000 2,908,000 -434,000 -719,000 -4,080,000 142,000 5,536,000 4,665,000 -987,000 6,580,000 1,599,000 -2,486,000   
          retirement benefits payable and other liabilities
        		-6,052,000 172,000 92,000 577,000 -2,636,000 -266,000 327,000 -387,000 -195,000 117,000 1,022,000 -310,000 -935,000 730,000 296,000 -36,000 277,000 275,000 226,000 134,000 -113,000 -45,000 -22,000 -1,186,000 -144,000 -198,000 -17,000 -584,000 -128,000 162,000 -53,000 -423,000 444,000 -6,896,000 95,000 -709,000 176,000 3,322,000 -404,000 -138,000  
          net cash from operating activities
        		28,868,000 61,826,000 60,641,000 27,293,000 11,600,000 66,814,000 62,655,000 22,418,000 46,978,000 44,679,000 50,257,000 37,381,000 36,779,000 30,480,000 16,813,000 -383,000 26,697,000 23,846,000 18,929,000 12,208,000 9,263,000 30,637,000 14,146,000 9,986,000 22,804,000 27,697,000 9,410,000 9,830,000 24,940,000 15,993,000 8,947,000 4,397,000 13,303,000 15,007,000 10,449,000 6,362,000 13,703,000 15,120,000 3,851,000 3,048,000 16,887,000 
          cash flows from investing activities:
        		                                         
          capital expenditures
        		-6,146,000 -3,080,000 -2,904,000 -4,531,000 -3,148,000 -5,486,000 -3,101,000 -4,907,000 -3,883,000 -2,814,000 -4,971,000 -5,683,000 -3,752,000 -2,501,000 -2,015,000 -7,297,000 -3,415,000 -3,862,000 -1,079,000 -1,947,000 -2,529,000 -2,520,000 -1,837,000 -3,842,000 -3,024,000 -2,345,000 -2,226,000 -2,749,000 -2,024,000 -1,253,000 -1,489,000 -1,271,000 -416,000 -1,547,000 -2,300,000 -2,404,000 -1,890,000 -2,303,000 -2,772,000 -5,029,000 -2,832,000 
          free cash flows
        		22,722,000 58,746,000 57,737,000 22,762,000 8,452,000 61,328,000 59,554,000 17,511,000 43,095,000 41,865,000 45,286,000 31,698,000 33,027,000 27,979,000 14,798,000 -7,680,000 23,282,000 19,984,000 17,850,000 10,261,000 6,734,000 28,117,000 12,309,000 6,144,000 19,780,000 25,352,000 7,184,000 7,081,000 22,916,000 14,740,000 7,458,000 3,126,000 12,887,000 13,460,000 8,149,000 3,958,000 11,813,000 12,817,000 1,079,000 -1,981,000 14,055,000 
          proceeds from sale of assets
        		119,000   1,076,000 110,000 30,000 13,000 2,028,000 115,000 30,000 12,000 50,000 41,000 9,000 20,000 118,000 13,000 0 8,000 -574,000 598,000   53,000 150,000   4,000 22,000 39,000 3,230,000 70,000 11,000   70,000 -196,000   26,000 -51,000 
          cash paid for investments
        		   0 -2,000,000 0 -500,000                                   
          cash paid for acquisitions, net of cash received
        		-674,670,000 -1,695,000 -323,814,000                                       
          net cash from investing activities
        		-680,697,000 -4,721,000 -326,718,000 -3,648,000 -57,224,000 -38,068,000 -3,281,000 -30,324,000 -6,429,000 -3,630,000 -5,071,000 -8,444,000 -37,735,000 -21,992,000 -3,995,000 -6,694,000 -41,210,000 -3,856,000 304,000 -4,927,000 -280,611,000 -2,514,000 -1,837,000 -2,251,000 -2,874,000 -1,593,000 -13,726,000 -11,042,000   2,316,000 -1,865,000 690,000 -1,021,000 -2,349,000  6,772,000 554,000 -2,559,000 -12,290,000 -30,401,000 
          cash flows from financing activities:
        		                                         
          borrowings on line of credit
        		297,098,000 3,394,000 135,000,000  0 25,000,000 7,723,000  33,627,000 23,249,000 15,432,000  44,980,000 43,000,000 34,797,000  30,513,000 10,000,000 12,000,000  245,000,000 0 10,000,000                   
          repayments of line of credit
        		-156,999,000 -38,394,000 -40,000,000    -58,723,000                                   
          borrowings on term loan a
        		                                         
          payments of deferred loan costs
        		-2,434,000 -2,000 -2,835,000         -48,000    -1,000 0 1,000 -2,328,000 1,000                    -8,000  
          purchase of treasury shares
        		-72,699,000 -16,982,000 -9,091,000 -6,758,000 -8,648,000 -4,396,000 -7,891,000 -4,628,000 -6,712,000 -1,064,000 -2,864,000 -8,000 -1,497,000 -6,169,000 -31,398,000 -13,955,000 -2,175,000 -13,000 -3,168,000 -1,000 -1,136,000 -6,000 -9,346,000 -25,676,000 -1,991,000 0 -793,000 -4,957,000 -10,758,000 -23,495,000 -7,502,000 -1,244,000 -971,000 -16,000 -10,000 -39,000 -403,000 -13,000 -556,000   
          payments of contingent consideration
        		-113,000 -4,762,000 -113,000                                       
          proceeds from equity issuance
        		    0                                     
          distributions to redeemable noncontrolling interest shareholder
        		0                                         
          dividends
        		-4,502,000 -4,537,000 -4,537,000  -4,031,000 -3,261,000 -3,262,000  -2,955,000 -2,953,000 -2,947,000  -2,631,000 -2,623,000 -2,670,000  -2,366,000 -2,360,000 -2,358,000  -1,998,000 -1,987,000 -1,985,000    -2,028,000               
          net cash from financing activities
        		660,351,000 -63,283,000 78,424,000 -11,871,000 -12,679,000 224,750,000 -62,153,000 5,422,000 -29,667,000 -41,017,000 -48,811,000 -25,221,000 2,249,000 -10,660,000 -13,208,000 5,530,000 13,115,000 -17,983,000 -13,701,000 -15,254,000 241,577,000 -803,000 -11,471,000 -27,858,000 -4,138,000 -12,694,000 -12,461,000 14,903,000 -20,898,000 -21,636,000 -11,642,000 -17,384,000 -14,008,000 -14,104,000 -6,025,000  -23,788,000 -12,154,000 -5,696,000 -16,552,000 11,077,000 
          effect of exchange rate changes on cash and equivalents
        		245,000 -341,000 -202,000 317,000 -1,163,000 872,000 -525,000 -348,000 260,000 -974,000 -42,000 18,000 -130,000 211,000 -710,000 1,982,000 253,000 -355,000 57,000 -199,000 732,000 292,000 511,000 -1,423,000 415,000 39,000 354,000 -1,664,000 -658,000     675,000 705,000 785,000 -897,000 -606,000 127,000   
          net change in cash and cash equivalents
        		8,767,000 -6,519,000 -187,855,000 12,091,000 -59,466,000 254,368,000 -3,304,000 -2,832,000 11,142,000 -942,000 -3,667,000 3,734,000 1,163,000 -1,961,000 -1,100,000 435,000 -1,145,000 1,652,000 5,589,000 -8,172,000 -29,039,000 27,612,000 1,349,000 -21,546,000 16,207,000 13,449,000 -16,423,000 12,027,000 3,411,000 230,000 -723,000 -14,836,000 59,000 557,000 2,780,000 2,732,000 -4,210,000 2,914,000 -4,277,000   
          cash and cash equivalents, beginning of period
        		0 0 225,845,000 0 0 0 22,156,000 0 0 0 18,455,000 0 0 0 16,619,000 0 0 0 10,088,000 0 0 0 18,338,000 0 0 0 26,651,000 0 0 0 11,706,000 0 0 0 23,146,000 0 0 0 25,987,000 0 0 
          cash and cash equivalents, end of period
        		8,767,000 -6,519,000 37,990,000 12,091,000 -59,466,000 254,368,000 18,852,000 -2,832,000 11,142,000 -942,000 14,788,000 3,734,000 1,163,000 -1,961,000 15,519,000 435,000 -1,145,000 1,652,000 15,677,000 -8,172,000 -29,039,000 27,612,000 19,687,000 -21,546,000 16,207,000 13,449,000 10,228,000 12,027,000 3,411,000 230,000 10,983,000 -14,836,000 59,000 557,000 25,926,000 2,732,000 -4,210,000 2,914,000 21,710,000 -25,065,000 -2,893,000 
          net gain on disposals of property, plant and equipment
        		    -50,000         -6,000 -5,000 -76,000 -10,000 0 1,000 19,000 -29,000   11,000 -100,000    -315,000             
          proceeds from acquisitions' true-up
        		                                         
          amortization of intangible and other assets
        		   8,003,000 7,578,000 6,711,000 6,503,000 6,104,000 5,854,000 5,862,000 5,868,000 5,874,000 5,925,000 5,577,000 5,340,000 5,549,000 5,258,000 5,272,000 9,235,000 8,145,000 2,244,000 1,743,000 1,711,000 1,689,000 1,735,000 1,743,000 1,760,000 1,626,000 1,563,000 1,600,000 1,636,000 1,832,000 1,001,000 2,234,000 2,215,000 2,060,000 2,061,000 1,832,000 1,986,000   
          share-based and other executive compensation
        		       2,982,000 2,999,000 2,751,000 2,805,000 2,455,000 2,566,000 2,446,000 2,284,000 2,227,000 2,287,000 2,048,000 1,888,000 1,141,000 1,395,000 1,222,000 1,328,000 1,298,000 1,342,000 1,221,000 1,213,000 1,056,000 1,099,000 865,000 929,000 832,000 1,293,000 1,019,000 1,017,000 804,000 849,000 258,000 2,730,000   
          fair value change in contingent consideration
        		                                         
          impairment of intangible assets
        		                                         
          proceeds from sale of assets held for investment
        		       0 0                   1,803,000 1,824,000 0 278,000 1,000 68,000   252,000   252,000   
          borrowings on lines of credit
        		                       0 0 0 7,500,000 20,000,000 0           0 11,000,000 
          repayments of lines of credit
        		                       -140,000 -140,000 -10,641,000 -17,140,000 -140,000 -10,140,000 -6,141,000 -4,140,000  -13,015,000 -14,016,000 -6,015,000  -25,554,000 -17,141,000 -140,000   
          proceeds from stock option activity
        		           0 -1,000   1,000 796,000   -1,000 0           0 -1,000   0      
          proceeds from issuance of equity
        		                                         
          proceeds from acquisition of redeemable noncontrolling interest shareholder
        		           1,000,000 0   0 0 1,000,000 5,293,000                       
          dividends paid to shareholders
        		                                         
          supplemental non-cash disclosure:
        		                                         
          cash paid during the year for interest
        		                                         
          cash paid during the year for income taxes
        		                                         
          provision for doubtful accounts
        		    223,000    317,000 119,000 108,000 400,000 263,000 290,000 1,060,000 352,000 299,000 645,000 202,000 469,000 -47,000 -38,000 312,000 72,000 290,000 273,000 274,000 692,000              
          impairment of assets
        		       1,510,000 -1,000 -1,000 92,000                         219,000 13,000 2,801,000 1,082,000   
          cash paid for acquisitions
        		    -52,186,000 -32,142,000 -163,000 -27,445,000 -2,661,000 -2,511,000 -112,000 -2,811,000 -34,024,000 -19,500,000 -2,000,000 485,000    -8,558,000    0 0 -337,000 -11,500,000        -44,000     496,000 -28,883,000 
          repayments of line of credit and term loan
        		    0    -53,627,000 -60,249,000 -58,432,000  -37,940,000 -47,141,000 -13,937,000  -13,653,000 -27,141,000 -23,140,000  -140,000 -141,000 -10,140,000                   
          gain on disposals of property, plant and equipment
        		      -13,000                                   
          deferred taxes
        		      2,084,000  2,321,000                                 
          proceeds from acquisitions true-up
        		      470,000           6,000 1,375,000                       
          loss on disposals of property, plant and equipment
        		        110,000                                 
          less: income from discontinued operations, net of tax
        		                                         
          income from continuing operations
        		                   9,628,000 2,348,000 16,352,000 11,960,000 13,372,000 7,282,000 8,819,000 15,344,000 13,625,000 5,997,000 12,423,000 14,007,000 10,610,000          
          pension plan termination expense
        		                       0 0                 
          net cash from operating activities, continuing operations
        		                   12,208,000 9,263,000 30,637,000 14,146,000 11,044,000 22,857,000 27,831,000 9,665,000 9,878,000 25,767,000             
          net cash from operating activities, discontinued operations
        		                       -1,058,000 -53,000 -134,000 -255,000 -48,000 -827,000             
          net cash from investing activities, continuing operations
        		                   -4,927,000 -280,611,000 -2,514,000 -1,837,000 -3,789,000 -2,874,000 -1,593,000 -13,726,000 -11,042,000 -178,000             
          net cash from investing activities, discontinued operations
        		                                         
          realized deferred taxes
        		                                         
          less: loss from discontinued operations
        		                          -140,000 138,000              
          pension plan curtailment benefit
        		                                       0 0 
          realized
        		                                         
          net change in bank time deposits
        		                               20,000 1,852,000 -7,000 -5,000 -474,000 8,761,000 2,720,000 -39,000   
          dividends paid to shareholder
        		                        -2,007,000                 
          less: income from discontinued operations
        		                                         
          acquisition-related non-cash gain
        		                                   0    0  
          net cash from (used in) investing activities, discontinued operations
        		                           0 205,000             
          net cash from (used in) investing activities
        		                                         
          less: loss from discontinued operations, net of tax
        		                              -2,331,000           
          adjustments to reconcile income from continuing operations to net cash from operating activities:
        		                                         
          net loss on sales of assets
        		                              -2,922,000           
          net cash from operating activities from continuing operations
        		                              11,841,000           
          net cash from operating activities from discontinued operations
        		                              -2,894,000           
          net cash from investing activities from continuing operations
        		                              2,019,000           
          net cash from investing activities from discontinued operations
        		                              297,000           
          effect of exchange rate changes on cash and cash equivalents
        		                              -344,000          -456,000 
          adjustments to reconcile net income to cash from operating activities:
        		                                         
          provision for doubtful accounts, net of recoveries
        		                                         
          net pension expense
        		                                     -229,000 -313,000   
          cash paid for acquisitions, net of cash acquired
        		                                         
          repayments on lines of credit
        		                                       -140,000 -91,890,000 
          cash contribution from capital southwest
        		                                       0 0 
          dividends paid to capital southwest
        		                                         
          pension plan assets contributed by capital southwest
        		                                       0 0 
          adjustments to reconcile income from continuing operations to net cash provided (used) by operating activities:
        		                                         
          payment of deferred loan costs
        		                                -21,000         
          net gain on sales of assets
        		                                         
          net loss on sales of property, plant and equipment
        		                                  105,000  350,000 -54,000 -266,000 27,000  
          net cash used by investing activities
        		                                         
          net cash (used) provided by financing activities
        		                                         
          other long-term liabilities
        		                                         
          payments on revolving credit agreement
        		                                      -5,000,000   
          borrowings on revolving credit agreement
        		                                       5,000,000  
          payments on revolving line of credit agreement
        		                                         
          amortization of intangible assets
        		                                        1,603,000 
          stock-based and other executive compensation
        		                                         
          accounts payable and accrued and other current liabilities
        		                                        -804,000 
          net change in bank time deposits and restricted cash
        		                                        1,365,000 
          dividends paid
        		                                        0 
          net increase in cash and cash equivalents
        		                                        -2,893,000 
          net gain on sales of property, plant and equipment
        		                                         
          retirement obligations and other liabilities