Kadant Inc(NYSE:KAI)

Kadant Inc. supplies critical components and engineered systems worldwide. It operates through three segments: Flow Control, Industrial Processing, and Material Handling. The Flow Control segment develops, manufactures, and markets fluid-handling systems and equipment, such as rotary joints, syphons...
Website: http://www.kadant.com
Founded: 1991
Full Time Employees: 2,700
Sector: Industrials
Industry: Specialty Industrial Machinery
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-04-04 | 2026-01-03 | 2025-09-27 | 2025-06-28 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2021-01-02 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-29 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-30 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2016-01-02 | 2015-10-03 | 2015-07-04 | 2015-04-04 | 2015-01-03 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-28 | 2013-03-30 | 2012-12-29 | 2012-09-29 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2011-01-01 | 2010-10-02 | 2010-07-03 | 2010-04-03 | 2010-01-02 | 2009-10-03 | 2009-07-04 | 2009-04-04 | 2009-01-03 | 2008-09-27 | 2008-06-28 | 2008-03-29 | 2007-12-29 | 2007-09-29 | 2007-06-30 | 2007-03-31 | 2006-12-30 | 2005-12-31 | 2005-01-01 | 2004-01-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 281,505,000 | 286,204,000 | 271,567,000 | 255,267,000 | 239,210,000 | 258,030,000 | 271,614,000 | 274,765,000 | 248,975,000 | 238,679,000 | 244,182,000 | 245,053,000 | 229,758,000 | 232,100,000 | 224,510,000 | 221,649,000 | 226,480,000 | 218,516,000 | 199,789,000 | 195,811,000 | 172,463,000 | 168,431,000 | 154,610,000 | 152,860,000 | 159,127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 17.68% | 10.92% | -0.02% | -7.10% | -3.92% | 8.11% | 11.23% | 12.12% | 8.36% | 2.83% | 8.76% | 10.56% | 1.45% | 6.22% | 12.37% | 13.20% | 31.32% | 29.74% | 29.22% | 28.10% | 8.38% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -1.64% | 5.39% | 6.39% | 6.71% | -7.29% | -5.00% | -1.15% | 10.36% | 4.31% | -2.25% | -0.36% | 6.66% | -1.01% | 3.38% | 1.29% | -2.13% | 3.64% | 9.37% | 2.03% | 13.54% | 2.39% | 8.94% | 1.14% | -3.94% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue | 154,802,000 | 160,509,000 | 148,906,000 | 138,225,000 | 128,880,000 | 146,170,000 | 150,175,000 | 152,878,000 | 138,013,000 | 136,695,000 | 138,456,000 | 138,503,000 | 127,712,000 | 132,150,000 | 129,154,000 | 125,611,000 | 128,269,000 | 125,877,000 | 116,096,000 | 110,493,000 | 96,748,000 | 94,212,000 | 86,294,000 | 86,412,000 | 90,804,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general, and administrative expenses | 82,538,000 | 80,862,000 | 75,839,000 | 73,941,000 | 71,221,000 | 70,568,000 | 69,043,000 | 70,004,000 | 70,305,000 | 59,823,000 | 57,889,000 | 59,990,000 | 58,562,000 | 56,765,000 | 53,153,000 | 55,319,000 | 59,168,000 | 57,773,000 | 52,316,000 | 49,267,000 | 49,431,000 | 47,387,000 | 43,853,000 | 45,073,000 | 45,592,000 | 47,642,000 | 47,097,000 | 48,467,000 | 49,319,000 | 43,618,000 | 42,888,000 | 45,132,000 | 45,776,000 | 44,022,000 | 42,535,000 | 39,159,000 | 34,799,000 | 102,226,000 | 33,527,000 | 36,072,000 | 32,496,000 | 30,324,000 | 29,200,000 | 31,068,000 | 32,222,000 | 33,377,000 | 31,872,000 | 31,588,000 | 32,482,000 | 26,950,000 | 76,930,000 | 26,171,000 | 25,490,000 | 26,143,000 | 76,580,000 | 26,080,000 | 25,821,000 | 24,473,000 | 22,942,000 | 22,465,000 | 22,681,000 | 21,124,000 | 61,672,000 | 19,557,000 | 19,248,000 | 22,205,000 | 23,576,000 | 24,411,000 | 26,924,000 | 25,369,000 | 25,029,000 | 24,004,000 | 23,087,000 | 23,496,000 | |||||
research and development expenses | 4,056,000 | 4,098,000 | 3,919,000 | 3,724,000 | 3,523,000 | 3,697,000 | 3,409,000 | 3,482,000 | 3,730,000 | 3,460,000 | 3,324,000 | 3,408,000 | 3,370,000 | 3,150,000 | 3,245,000 | 3,251,000 | 3,078,000 | 2,856,000 | 2,649,000 | 3,041,000 | 2,857,000 | 2,766,000 | 2,658,000 | 2,798,000 | 3,076,000 | 2,904,000 | 2,597,000 | 2,762,000 | 2,621,000 | 2,503,000 | 2,452,000 | 2,728,000 | 2,869,000 | 2,559,000 | 2,635,000 | 2,222,000 | 2,147,000 | 5,389,000 | 1,991,000 | 1,945,000 | 1,704,000 | 1,430,000 | 1,787,000 | 1,800,000 | 1,660,000 | 1,467,000 | 1,555,000 | 1,392,000 | 1,749,000 | 1,704,000 | 4,439,000 | 1,511,000 | 1,393,000 | 1,532,000 | 4,309,000 | 1,408,000 | 1,403,000 | 1,312,000 | 1,365,000 | 1,326,000 | 1,206,000 | 1,372,000 | 4,563,000 | 1,059,000 | 1,722,000 | 1,470,000 | 1,562,000 | 1,520,000 | 1,497,000 | 1,608,000 | 1,367,000 | 1,430,000 | 1,493,000 | 1,667,000 | |||||
costs and operating expenses: - sum | 241,396,000 | 246,495,000 | 228,951,000 | 215,890,000 | 203,624,000 | 221,093,000 | 222,627,000 | 212,048,000 | 199,658,000 | 200,638,000 | 201,975,000 | 189,644,000 | 193,145,000 | 185,624,000 | 184,181,000 | 170,507,000 | 186,971,000 | 171,061,000 | 162,801,000 | 149,036,000 | 146,418,000 | 133,275,000 | 134,739,000 | 139,472,000 | 161,106,000 | 148,951,000 | 154,023,000 | 152,741,000 | 139,111,000 | 138,370,000 | 135,178,000 | 132,529,000 | 131,334,000 | 133,336,000 | 98,799,000 | 90,811,000 | 275,595,000 | 92,958,000 | 99,584,000 | 86,445,000 | 93,176,000 | 79,248,000 | 85,684,000 | 81,880,000 | 92,928,000 | 88,568,000 | 92,799,000 | 85,746,000 | |||||||||||||||||||||||||||||||
operating income | 40,109,000 | 39,709,000 | 42,616,000 | 39,377,000 | 35,586,000 | 36,937,000 | 48,987,000 | 48,401,000 | 36,927,000 | 39,021,000 | 43,544,000 | 43,078,000 | 40,114,000 | 38,955,000 | 38,886,000 | 37,468,000 | 55,973,000 | 31,545,000 | 28,728,000 | 33,010,000 | 23,427,000 | 22,013,000 | 21,335,000 | 18,121,000 | 19,655,000 | 21,553,000 | 24,553,000 | 23,142,000 | 18,575,000 | 24,824,000 | 27,375,000 | 19,735,000 | 16,664,000 | 17,806,000 | 19,458,000 | 11,443,000 | 12,046,000 | 33,012,000 | 12,561,000 | 12,244,000 | 10,093,000 | 14,424,000 | 12,681,000 | 12,643,000 | 10,371,000 | 12,278,000 | 10,151,000 | 12,036,000 | 7,621,000 | 7,372,000 | 26,530,000 | 9,914,000 | 9,415,000 | 10,390,000 | 27,905,000 | 10,805,000 | 10,482,000 | 8,308,000 | 6,707,000 | 6,259,000 | 7,302,000 | 4,681,000 | -1,285,000 | 811,000 | -1,199,000 | 208,000 | -39,663,000 | 8,958,000 | 10,142,000 | 7,556,000 | 10,575,000 | 9,904,000 | 9,175,000 | 7,384,000 | |||||
yoy | 12.71% | 7.50% | -13.01% | -18.64% | -3.63% | -5.34% | 12.50% | 12.36% | -7.94% | 0.17% | 11.98% | 14.97% | -28.33% | 23.49% | 35.36% | 13.50% | 138.93% | 43.30% | 34.65% | 82.16% | 19.19% | 2.13% | -13.11% | -21.70% | 5.81% | -13.18% | -10.31% | 17.26% | 11.47% | 39.41% | 40.69% | 72.46% | 38.34% | -46.06% | 54.91% | -6.54% | 19.35% | 128.87% | -0.95% | -3.16% | -2.68% | 17.48% | 24.92% | 5.04% | 36.08% | 37.70% | -54.63% | -23.13% | -29.05% | -4.93% | -8.25% | -10.18% | 25.06% | 316.06% | 72.63% | 43.55% | 77.48% | -621.95% | 671.76% | -709.01% | 2150.48% | -96.76% | -90.95% | -111.82% | -97.25% | -475.06% | -9.55% | 10.54% | 2.33% | ||||||||||
qoq | 1.01% | -6.82% | 8.23% | 10.65% | -3.66% | -24.60% | 1.21% | 31.07% | -5.37% | -10.39% | 1.08% | 7.39% | 2.98% | 0.18% | 3.78% | -33.06% | 77.44% | 9.81% | -12.97% | 40.91% | 6.42% | 3.18% | 17.74% | -7.80% | -8.81% | -12.22% | 6.10% | 24.59% | -25.17% | -9.32% | 38.71% | 18.43% | -6.41% | -8.49% | 70.04% | -5.01% | -63.51% | 162.81% | 2.59% | 21.31% | -30.03% | 13.74% | 0.30% | 21.91% | -15.53% | 20.95% | -15.66% | 57.93% | -72.21% | 167.60% | 5.30% | -9.38% | -62.77% | 158.26% | 3.08% | 26.17% | 23.87% | 7.16% | -14.28% | 55.99% | -464.28% | -258.45% | -167.64% | -676.44% | -100.52% | -542.77% | -11.67% | 34.22% | -28.55% | 6.78% | 7.95% | 24.26% | |||||||
operating margin % | 14.25% | 13.87% | 15.69% | 15.43% | 14.88% | 14.32% | 18.04% | 17.62% | 14.83% | 16.35% | 17.83% | 17.58% | 17.46% | 16.78% | 17.32% | 16.90% | 24.71% | 14.44% | 14.38% | 16.86% | 13.58% | 13.07% | 13.80% | 11.85% | 12.35% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | ||||
interest income | 351,000 | 600,000 | 373,000 | 439,000 | 517,000 | 529,000 | 407,000 | 368,000 | 611,000 | 705,000 | 438,000 | 316,000 | 299,000 | 254,000 | 271,000 | 277,000 | 102,000 | 91,000 | 55,000 | 56,000 | 65,000 | 41,000 | 52,000 | 37,000 | 51,000 | 55,000 | 43,000 | 59,000 | 56,000 | 44,000 | 30,000 | 122,000 | 183,000 | 147,000 | 94,000 | 102,000 | 104,000 | 215,000 | 54,000 | 66,000 | 55,000 | 50,000 | 54,000 | 43,000 | 53,000 | 52,000 | 42,000 | 82,000 | 222,000 | 109,000 | 256,000 | 63,000 | 74,000 | 94,000 | 377,000 | 122,000 | 122,000 | 99,000 | 90,000 | 54,000 | 32,000 | 38,000 | 338,000 | 49,000 | 92,000 | 207,000 | 398,000 | 485,000 | 511,000 | 541,000 | 537,000 | 340,000 | 342,000 | 351,000 | |||||
interest expense | -4,484,000 | -5,322,000 | -3,089,000 | -3,338,000 | -3,822,000 | -4,642,000 | -5,516,000 | -5,201,000 | -4,669,000 | -1,676,000 | -2,107,000 | -2,245,000 | -2,370,000 | -2,157,000 | -1,721,000 | -1,366,000 | -1,234,000 | -1,324,000 | -1,320,000 | -1,066,000 | -1,111,000 | -1,363,000 | -1,670,000 | -1,931,000 | -2,459,000 | -2,612,000 | -3,066,000 | -3,573,000 | -3,504,000 | -1,712,000 | -1,738,000 | -1,850,000 | -1,732,000 | -1,525,000 | -1,282,000 | -392,000 | -348,000 | -988,000 | -305,000 | -340,000 | -269,000 | -247,000 | -239,000 | -231,000 | -231,000 | -200,000 | -210,000 | -250,000 | -306,000 | -165,000 | -614,000 | -219,000 | -196,000 | -209,000 | -812,000 | -254,000 | -299,000 | -257,000 | -307,000 | -311,000 | -339,000 | -358,000 | -1,698,000 | -473,000 | -507,000 | -813,000 | -833,000 | -670,000 | -640,000 | -595,000 | -732,000 | -759,000 | -789,000 | -806,000 | |||||
other expense | -13,000 | -9,000 | -19,000 | -17,000 | -16,000 | -21,000 | -16,000 | -30,000 | -39,000 | -20,000 | -21,000 | -21,000 | -12,000 | -19,000 | -19,000 | -22,000 | -33,000 | -23,000 | -24,000 | -24,000 | -100,000 | -32,000 | -31,000 | -32,000 | -6,063,000 | -98,000 | -99,000 | -99,000 | -1,681,000 | -245,000 | -245,000 | -246,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income before provision for income taxes | 35,963,000 | 34,978,000 | 39,881,000 | 36,461,000 | 32,265,000 | 32,803,000 | 43,862,000 | 32,839,000 | 38,011,000 | 41,855,000 | 41,128,000 | 38,022,000 | 37,040,000 | 37,417,000 | 36,360,000 | 54,819,000 | 30,279,000 | 27,440,000 | 31,976,000 | 22,357,000 | 20,591,000 | 19,685,000 | 16,196,000 | 17,215,000 | 12,933,000 | 21,432,000 | 19,529,000 | 15,028,000 | 14,513,250 | 25,422,000 | 17,762,000 | 14,869,000 | 10,306,250 | 18,270,000 | 11,153,000 | 11,802,000 | |||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | 10,142,000 | 10,488,000 | 11,766,000 | 9,822,000 | 7,828,000 | 8,706,000 | 11,964,000 | 7,854,000 | 10,449,000 | 10,816,000 | 11,182,000 | 9,763,000 | 10,831,000 | 9,746,000 | 9,951,000 | 13,378,000 | 5,919,000 | 6,742,000 | 8,949,000 | 5,561,000 | 4,210,000 | 4,705,000 | 4,474,000 | 4,559,000 | 4,048,000 | 5,219,000 | 3,128,000 | 3,963,000 | 2,907,000 | 6,443,000 | 5,271,000 | 3,861,000 | 15,520,000 | 4,860,000 | 2,955,000 | 2,735,000 | 9,002,000 | 3,081,000 | 3,531,000 | 2,888,000 | 3,798,000 | 3,782,000 | 3,914,000 | 3,268,000 | 2,979,000 | 3,246,000 | 3,870,000 | 2,352,000 | |||||||||||||||||||||||||||||||
net income | 25,821,000 | 24,490,000 | 28,115,000 | 26,639,000 | 24,437,000 | 24,097,000 | 31,898,000 | 31,574,000 | 24,985,000 | 27,562,000 | 31,039,000 | 29,946,000 | 28,259,000 | 26,209,000 | 27,671,000 | 26,409,000 | 41,441,000 | 24,360,000 | 20,698,000 | 23,027,000 | 16,796,000 | 16,381,000 | 14,980,000 | 11,722,000 | 12,656,000 | 8,885,000 | 16,213,000 | 16,401,000 | 11,065,000 | 18,568,000 | 18,979,000 | 12,491,000 | 11,008,000 | 908,000 | 13,410,000 | 8,198,000 | 9,067,000 | 23,237,000 | 9,232,000 | 8,439,000 | 6,991,000 | 10,447,000 | 8,710,000 | 8,536,000 | 6,990,000 | 9,146,000 | 6,733,000 | 7,989,000 | 5,180,000 | 5,320,000 | 23,274,000 | 8,547,000 | 6,585,000 | 7,076,000 | 25,106,000 | 8,743,000 | 7,373,000 | 5,873,000 | 5,268,000 | 4,566,000 | 5,273,000 | 3,641,000 | -5,820,000 | -148,000 | -1,221,000 | -2,866,000 | -41,417,000 | 6,858,000 | 6,888,000 | 5,113,000 | 7,674,000 | 5,781,000 | 4,914,000 | 4,299,000 | |||||
yoy | 5.66% | 1.63% | -11.86% | -15.63% | -2.19% | -12.57% | 2.77% | 5.44% | -11.59% | 5.16% | 12.17% | 13.39% | -31.81% | 7.59% | 33.69% | 14.69% | 146.73% | 48.71% | 38.17% | 96.44% | 32.71% | 84.37% | -7.61% | -28.53% | 14.38% | -52.15% | -14.57% | 31.30% | 0.52% | 1944.93% | 41.53% | 52.37% | 21.41% | -96.09% | 45.26% | -2.86% | 29.70% | 122.43% | 5.99% | -1.14% | 0.01% | 14.22% | 29.36% | 6.85% | 34.94% | 26.56% | -65.67% | -39.39% | -24.82% | -7.30% | -2.24% | -10.69% | 20.48% | 376.58% | 91.48% | 39.83% | 61.30% | -190.52% | -3185.14% | -531.86% | -227.04% | -85.95% | -102.16% | -117.73% | -156.05% | -639.71% | 18.63% | 40.17% | 18.93% | ||||||||||
qoq | 5.43% | -12.89% | 5.54% | 9.01% | 1.41% | -24.46% | 1.03% | 26.37% | -9.35% | -11.20% | 3.65% | 5.97% | 7.82% | -5.28% | 4.78% | -36.27% | 70.12% | 17.69% | -10.11% | 37.10% | 2.53% | 9.35% | 27.79% | -7.38% | 42.44% | -45.20% | -1.15% | 48.22% | -40.41% | -2.17% | 51.94% | 13.47% | 1112.33% | -93.23% | 63.58% | -9.58% | -60.98% | 151.70% | 9.40% | 20.71% | -33.08% | 19.94% | 2.04% | 22.12% | -23.57% | 35.84% | -15.72% | 54.23% | -77.14% | 172.31% | 29.79% | -6.94% | -71.82% | 187.16% | 18.58% | 25.54% | 11.48% | 15.37% | -13.41% | 44.82% | -162.56% | 3832.43% | -87.88% | -57.40% | -93.08% | -703.92% | -0.44% | 34.72% | -33.37% | 32.75% | 17.64% | 14.31% | |||||||
net income margin % | 9.17% | 8.56% | 10.35% | 10.44% | 10.22% | 9.34% | 11.74% | 11.49% | 10.04% | 11.55% | 12.71% | 12.22% | 12.30% | 11.29% | 12.33% | 11.91% | 18.30% | 11.15% | 10.36% | 11.76% | 9.74% | 9.73% | 9.69% | 7.67% | 7.95% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | ||||
net income attributable to noncontrolling interests | -312,000 | -465,000 | -393,000 | -480,000 | -374,000 | -222,750 | -312,000 | -283,000 | -296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to kadant | 25,509,000 | 24,025,000 | 27,722,000 | 26,159,000 | 24,063,000 | 24,032,000 | 31,586,000 | 31,291,000 | 24,689,000 | 27,396,000 | 30,864,000 | 29,734,000 | 28,075,000 | 26,079,000 | 27,487,000 | 26,170,000 | 41,192,000 | 24,157,000 | 20,461,000 | 22,864,000 | 16,561,000 | 16,207,000 | 14,851,000 | 11,607,000 | 12,531,000 | 8,749,000 | 16,115,000 | 16,304,000 | 10,900,000 | 18,422,000 | 18,784,000 | 12,349,000 | 10,858,000 | 760,000 | 13,285,000 | 8,096,000 | 8,951,000 | 22,920,000 | 9,157,000 | 8,311,000 | 6,876,000 | 10,385,000 | 8,643,000 | 8,464,000 | 6,897,000 | 9,101,000 | 6,647,000 | 7,858,000 | 5,053,000 | 5,284,000 | 23,162,000 | 8,461,000 | 6,543,000 | 7,053,000 | 24,927,000 | 8,648,000 | 7,304,000 | 5,791,000 | 5,179,000 | 4,497,000 | 5,220,000 | 3,611,000 | -5,805,000 | -119,000 | -1,193,000 | -2,891,000 | |||||||||||||
earnings per share attributable to kadant | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2.16 | 2.04 | 2.35 | 2.22 | 2.05 | 2.05 | 2.69 | 2.66 | 2.11 | 2.34 | 2.64 | 2.54 | 2.4 | 2.24 | 2.36 | 2.24 | 3.54 | 2.08 | 1.77 | 1.97 | 1.43 | 1.41 | 1.29 | 1.01 | 1.1 | 0.76 | 1.43 | 1.46 | 0.98 | 1.66 | 1.69 | 1.11 | 0.98 | 0.07 | 1.21 | 0.74 | 0.82 | 2.11 | 0.84 | 0.76 | 0.64 | 0.96 | 0.8 | 0.77 | 0.63 | 0.83 | 0.61 | 0.71 | 0.45 | 0.48 | 2.03 | 0.67 | 0.57 | 0.61 | 1.96 | 0.81 | 0.41 | ||||||||||||||||||||||
diluted | 2.16 | 2.04 | 2.35 | 2.22 | 2.04 | 2.04 | 2.68 | 2.66 | 2.1 | 2.33 | 2.63 | 2.54 | 2.4 | 2.23 | 2.35 | 2.24 | 3.53 | 2.07 | 1.75 | 1.96 | 1.43 | 1.39 | 1.28 | 1 | 1.09 | 0.75 | 1.41 | 1.42 | 0.96 | 1.61 | 1.64 | 1.08 | 0.96 | 0.06 | 1.17 | 0.72 | 0.8 | 2.06 | 0.82 | 0.75 | 0.62 | 0.94 | 0.78 | 0.76 | 0.62 | 0.82 | 0.6 | 0.7 | 0.45 | 0.47 | 2 | 0.66 | 0.56 | 0.6 | 1.94 | 0.8 | 0.41 | ||||||||||||||||||||||
weighted-average shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 11,794 | 11,773 | 11,777 | 11,776 | 11,760 | 11,739 | 11,745 | 11,743 | 11,724 | 11,700 | 11,706 | 11,704 | 11,681 | 11,654 | 11,662 | 11,660 | 11,630 | 11,579 | 11,580 | 11,579 | 11,553 | 11,482 | 11,504 | 11,482 | 11,432 | 11,235 | 11,267 | 11,194 | 11,133 | 11,086 | 11,101 | 11,092 | 11,042 | 10,991 | 11,004 | 11,001 | 10,952 | 10,869 | 10,901 | 10,870 | 10,793 | 10,867 | 10,861 | 10,948 | 10,892 | 10,988 | 10,898 | 11,049 | 11,132 | 11,153 | 11,163 | 11,456 | 11,341 | 11,575 | 11,653 | 12,124 | 12,155 | 12,321 | 12,267 | 12,339 | 12,336 | 12,426 | 12,411 | 12,331 | 12,270,000 | 12,265,000 | 12,506,000 | 13,527 | 13,506 | 13,703 | 14,167 | 14,116 | 14,174 | 14,012 | 14,007 | ||||
diluted | 11,802 | 11,794 | 11,802 | 11,793 | 11,776 | 11,771 | 11,780 | 11,766 | 11,744 | 11,729 | 11,740 | 11,723 | 11,694 | 11,688 | 11,700 | 11,689 | 11,655 | 11,655 | 11,668 | 11,650 | 11,612 | 11,564 | 11,589 | 11,552 | 11,508 | 11,457 | 11,469 | 11,448 | 11,385 | 11,400 | 11,421 | 11,400 | 11,342 | 11,312 | 11,344 | 11,296 | 11,205 | 11,149 | 11,189 | 11,152 | 11,018 | 11,094 | 11,096 | 11,173 | 11,086 | 11,210 | 11,133 | 11,246 | 11,314 | 11,340 | 11,267 | 11,590 | 11,491 | 11,679 | 11,729 | 12,261 | 12,276 | 12,477 | 12,408 | 12,466 | 12,487 | 12,549 | 12,492 | 12,331 | 12,270,000 | 12,265,000 | 12,506,000 | 13,527 | 13,614 | 13,822 | 14,273 | 14,290 | 14,319 | 14,202 | 14,214 | ||||
other costs | 1,026,000 | 287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -2,000 | 307,000 | -570,500 | -2,282,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before benefit from income taxes | 43,566,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | 11,992,000 | 1,967,000 | 2,797,000 | 2,055,000 | 2,705,000 | 3,138,000 | 3,511,000 | 774,000 | 2,927,000 | 2,273,000 | 1,334,000 | 1,431,000 | 716,000 | 3,162,000 | 530,000 | 2,464,000 | 1,309,000 | 1,892,000 | 2,977,000 | 2,288,000 | 2,513,000 | 2,376,000 | 2,705,000 | 2,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale and other costs | 260,750 | 969,000 | 74,000 | 1,080,000 | 72,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest | -166,000 | -175,000 | -212,000 | -184,000 | -130,000 | -184,000 | -239,000 | -249,000 | -203,000 | -237,000 | -163,000 | -235,000 | -174,000 | -129,000 | -115,000 | -125,000 | -136,000 | -98,000 | -97,000 | -165,000 | -146,000 | -195,000 | -142,000 | -150,000 | -148,000 | -125,000 | -102,000 | -116,000 | -317,000 | -75,000 | -128,000 | -115,000 | -62,000 | -67,000 | -72,000 | -93,000 | -45,000 | -86,000 | -131,000 | -127,000 | -36,000 | -112,000 | -86,000 | -42,000 | -23,000 | -23,750 | -95,000 | -69,000 | -82,000 | -30,000 | -25,000 | ||||||||||||||||||||||||||||
gain on sale and other expense | -20,008,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring costs | 231,500 | 470,000 | 456,000 | 429,250 | 378,000 | 569,000 | 770,000 | 75,000 | 216,000 | 84,000 | 534,000 | 328,000 | 1,013,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | 182,659,000 | 173,504,000 | 177,165,000 | 171,316,000 | 163,935,000 | 165,745,000 | 154,913,000 | 149,193,000 | 149,140,000 | 152,794,000 | 110,242,000 | 102,857,000 | 308,607,000 | 105,519,000 | 111,828,000 | 96,538,000 | 107,600,000 | 91,929,000 | 98,327,000 | 92,251,000 | 105,206,000 | 98,719,000 | 104,835,000 | 93,367,000 | 76,204,000 | 245,150,000 | 86,601,000 | 82,982,000 | 84,113,000 | 251,102,000 | 84,358,000 | 82,457,000 | 71,680,000 | 73,256,000 | 66,516,000 | 69,136,000 | 61,121,000 | 171,849,000 | 53,716,000 | 50,132,000 | 64,957,000 | 67,154,000 | 83,734,000 | 92,406,000 | 85,864,000 | 96,453,000 | 92,695,000 | 89,107,000 | 88,241,000 | ||||||||||||||||||||||||||||||
cost of revenues | 108,032,000 | 99,257,000 | 102,794,000 | 100,801,000 | 92,990,000 | 92,652,000 | 86,749,000 | 83,114,000 | 84,550,000 | 88,166,000 | 57,418,000 | 53,865,000 | 168,297,000 | 57,440,000 | 61,567,000 | 52,562,000 | 61,207,000 | 48,261,000 | 52,600,000 | 47,914,000 | 58,207,000 | 54,607,000 | 59,753,000 | 51,187,000 | 40,178,000 | 136,944,000 | 49,005,000 | 46,684,000 | 45,741,000 | 141,900,000 | 48,347,000 | 44,751,000 | 37,587,000 | 42,176,000 | 37,214,000 | 37,968,000 | 34,246,000 | 102,983,000 | 31,776,000 | 29,348,000 | 40,317,000 | 38,241,000 | 49,467,000 | 53,843,000 | 51,804,000 | 59,701,000 | 57,357,000 | 54,964,000 | 55,694,000 | ||||||||||||||||||||||||||||||
cash dividends declared per common share | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.19 | 0.19 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividend declared per common share | 0.22 | 0.21 | 0.048 | 0.19 | 0.19 | 0.17 | 0.17 | 0.125 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 908,000 | 13,410,000 | 23,237,000 | 9,229,000 | 8,439,000 | 6,991,000 | 10,429,000 | 8,714,000 | 8,541,000 | 6,925,000 | 9,151,000 | 6,737,000 | 7,998,000 | 5,185,000 | 5,349,000 | 23,375,000 | 7,703,000 | 6,588,000 | 7,137,000 | 23,959,000 | 9,899,000 | 7,378,000 | 5,877,000 | 5,156,000 | 4,571,000 | 5,278,000 | 3,645,000 | -5,807,000 | -143,000 | -1,216,000 | -2,862,000 | -41,440,000 | 6,835,000 | 6,893,000 | 5,117,000 | 7,778,000 | 7,013,000 | 5,936,000 | 4,691,000 | ||||||||||||||||||||||||||||||||||||||||
income from discontinued operation | 3,000 | 18,000 | 65,000 | -29,000 | -101,000 | 844,000 | -3,000 | -61,000 | -289,000 | -1,156,000 | -5,000 | -4,000 | 112,000 | -5,000 | -5,000 | -4,000 | -13,000 | -5,000 | -5,000 | -4,000 | -5,000 | -4,000 | -104,000 | -1,232,000 | -1,022,000 | -392,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before provision for income taxes | 32,239,000 | 12,310,000 | 11,970,000 | 9,879,000 | 14,227,000 | 12,496,000 | 12,455,000 | 10,193,000 | 12,130,000 | 9,983,000 | 11,868,000 | 7,537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to kadant: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share from continuing operations attributable to kadant | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2.16 | 2.04 | 2.35 | 2.22 | 2.05 | 2.05 | 2.69 | 2.66 | 2.11 | 2.34 | 2.64 | 2.54 | 2.4 | 2.24 | 2.36 | 2.24 | 3.54 | 2.08 | 1.77 | 1.97 | 1.43 | 1.41 | 1.29 | 1.01 | 1.1 | 0.76 | 1.43 | 1.46 | 0.98 | 1.66 | 1.69 | 1.11 | 0.98 | 0.07 | 1.21 | 0.74 | 0.82 | 2.11 | 0.84 | 0.76 | 0.64 | 0.96 | 0.8 | 0.77 | 0.63 | 0.83 | 0.61 | 0.71 | 0.45 | 0.48 | 2.03 | 0.67 | 0.57 | 0.61 | 1.96 | 0.81 | 0.41 | ||||||||||||||||||||||
diluted | 2.16 | 2.04 | 2.35 | 2.22 | 2.04 | 2.04 | 2.68 | 2.66 | 2.1 | 2.33 | 2.63 | 2.54 | 2.4 | 2.23 | 2.35 | 2.24 | 3.53 | 2.07 | 1.75 | 1.96 | 1.43 | 1.39 | 1.28 | 1 | 1.09 | 0.75 | 1.41 | 1.42 | 0.96 | 1.61 | 1.64 | 1.08 | 0.96 | 0.06 | 1.17 | 0.72 | 0.8 | 2.06 | 0.82 | 0.75 | 0.62 | 0.94 | 0.78 | 0.76 | 0.62 | 0.82 | 0.6 | 0.7 | 0.45 | 0.47 | 2 | 0.66 | 0.56 | 0.6 | 1.94 | 0.8 | 0.41 | ||||||||||||||||||||||
earnings per share attributable to kadant | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operation | -4,000 | -5,000 | -4,500 | -4,000 | -9,000 | -5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring costs and other income | -79.25 | -317,000 | 232,000 | 66,000 | 66,000 | -748,000 | -21,000 | -302,000 | 128,250 | 513,000 | 757,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before benefit from income taxes | 7,316,000 | 26,172,000 | 9,758,000 | 9,293,000 | 10,275,000 | 27,470,000 | 10,673,000 | 10,305,000 | 8,150,000 | 6,490,000 | 6,002,000 | 4,361,000 | -2,645,000 | 387,000 | -398,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share from continuing operations attributable to kadant | 0.61 | 0.59 | 0.36 | 0.42 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share attributable to kadant | 0.59 | 0.36 | 0.42 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and other income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share from continuing operations | 0.47 | 0.29 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share | 0.47 | 0.29 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interest | -89,000 | -69,000 | -53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income tax benefit | 6,995,000 | -1,614,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 1,717,000 | -398,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) attributable to noncontrolling interest | 15,000 | 29,000 | 28,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operation | 3,000 | 18,000 | 65,000 | -29,000 | -101,000 | 844,000 | -3,000 | -61,000 | -289,000 | -1,156,000 | -5,000 | -4,000 | 112,000 | -5,000 | -5,000 | -4,000 | -13,000 | -5,000 | -5,000 | -4,000 | -5,000 | -4,000 | -104,000 | -1,232,000 | -1,022,000 | -392,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -2.5 | -10 | -100 | -230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -2.5 | -10 | -100 | -230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -2.5 | -10 | -100 | -230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -2.5 | -10 | -100 | -230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to kadant: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -2.5 | -10 | -100 | -230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -2.5 | -10 | -100 | -230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -2.5 | -10 | -100 | -230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -2.5 | -10 | -100 | -230 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income and restructuring costs | -273,750 | -622,000 | -473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before benefit from income taxes and minority interest expense | -40,098,000 | 8,773,000 | 10,013,000 | 7,502,000 | 10,380,000 | 9,485,000 | 8,728,000 | 6,929,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest expense | 33,000 | 46,000 | 143,000 | 97,000 | 89,000 | 96,000 | 87,000 | 48,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income | 3,500 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 0.343 | 0.51 | 0.5 | 0.36 | 0.55 | 0.49 | 0.42 | 0.33 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operation | -0.01 | -0.08 | -0.07 | -0.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of subsidiary | 388,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-04-04 | 2026-01-03 | 2025-09-27 | 2025-06-28 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2021-01-02 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-29 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-30 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2015-10-03 | 2015-07-04 | 2015-04-04 | 2015-01-03 | 2015-01-02 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2014-01-03 | 2012-12-29 | 2011-12-31 | 2010-01-01 | 2009-01-02 | 2008-01-03 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-01-01 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 117,025,000 | 119,551,000 | 124,493,000 | 95,321,000 | 91,678,000 | 94,660,000 | 88,407,000 | 73,805,000 | 81,440,000 | 103,832,000 | 76,793,000 | 66,725,000 | 81,183,000 | 76,371,000 | 72,936,000 | 76,540,000 | 86,192,000 | 91,186,000 | 82,600,000 | 73,436,000 | 65,982,000 | 65,682,000 | 53,554,000 | 57,499,000 | 60,012,000 | 66,786,000 | 48,650,000 | 57,049,000 | 56,478,000 | 45,830,000 | 57,384,000 | 60,177,000 | 72,210,000 | 75,425,000 | 90,622,000 | 85,840,000 | 71,540,000 | 71,487,000 | 63,235,000 | 54,211,000 | 104,517,000 | 56,142,000 | 47,362,000 | 42,840,000 | 45,378,000 | 65,530,000 | 41,121,000 | 37,510,000 | 57,024,000 | 45,378,000 | 54,553,000 | 46,950,000 | 61,805,000 | 45,675,000 | 40,139,000 | 61,553,000 | 39,634,000 | 40,822,000 | 82,089,000 |
restricted cash | 2,792,000 | 3,130,000 | 2,420,000 | 1,867,000 | 2,127,000 | 1,286,000 | 1,327,000 | 1,373,000 | 1,178,000 | 2,621,000 | 2,260,000 | 3,470,000 | 4,324,000 | 3,354,000 | 2,178,000 | 1,486,000 | 2,779,000 | 2,975,000 | 1,064,000 | 84,708,000 | 726,000 | 958,000 | 2,650,000 | 3,450,000 | 2,063,000 | 1,487,000 | 1,321,000 | 1,089,000 | 697,000 | 287,000 | 675,000 | 975,000 | 1,532,000 | 1,421,000 | 766,000 | 2,141,000 | 1,543,000 | 2,082,000 | 2,240,000 | 706,000 | 1,522,000 | 724,000 | 1,223,000 | 371,000 | 415,000 | 1,406,000 | 598,000 | 167,000 | 162,000 | 415,000 | 700,000 | ||||||||
accounts receivable | 172,376,000 | 158,567,000 | 158,781,000 | 152,574,000 | 145,907,000 | 142,462,000 | 154,965,000 | 149,689,000 | 149,586,000 | 133,929,000 | 140,075,000 | 135,633,000 | 131,268,000 | 130,297,000 | 128,253,000 | 124,704,000 | 125,919,000 | 117,209,000 | 120,496,000 | 106,791,000 | 104,378,000 | 91,540,000 | 94,145,000 | 89,393,000 | 93,850,000 | ||||||||||||||||||||||||||||||||||
inventories | 214,831,000 | 206,854,000 | 179,705,000 | 168,588,000 | 153,544,000 | 146,092,000 | 169,252,000 | 173,513,000 | 171,958,000 | 152,677,000 | 164,346,000 | 176,380,000 | 179,199,000 | 163,672,000 | 156,567,000 | 156,426,000 | 143,583,000 | 134,356,000 | 135,476,000 | 114,316,000 | 112,590,000 | 106,814,000 | 108,715,000 | 109,663,000 | 102,718,000 | 102,715,000 | 108,377,000 | 109,788,000 | 103,029,000 | 86,373,000 | 91,736,000 | 96,261,000 | 95,840,000 | 84,933,000 | 90,450,000 | 63,390,000 | 59,841,000 | 54,951,000 | 58,652,000 | 63,464,000 | 58,681,000 | 67,532,000 | 64,207,000 | 60,644,000 | 55,223,000 | 56,758,000 | 57,707,000 | 60,087,000 | 61,962,000 | 55,223,000 | 42,077,000 | 50,527,000 | 41,628,000 | 37,435,000 | 55,762,000 | 47,470,000 | 41,679,000 | 35,115,000 | 27,316,000 |
contract assets | 5,921,000 | 6,599,000 | 9,866,000 | 11,105,000 | 12,222,000 | 18,408,000 | 14,534,000 | 15,144,000 | 10,673,000 | 8,366,000 | 12,113,000 | 11,986,000 | 12,389,000 | 14,898,000 | 16,064,000 | 11,861,000 | 8,978,000 | 8,626,000 | |||||||||||||||||||||||||||||||||||||||||
other current assets | 49,698,000 | 47,232,000 | 44,696,000 | 45,237,000 | 41,252,000 | 39,418,000 | 41,065,000 | 41,808,000 | 39,914,000 | 38,757,000 | 40,535,000 | 41,449,000 | 41,743,000 | 26,818,000 | 24,995,000 | 22,975,000 | 24,825,000 | 29,530,000 | 28,477,000 | 19,764,000 | 19,874,000 | 17,250,000 | 15,382,000 | 17,202,000 | 19,556,000 | 17,686,000 | 17,246,000 | 17,322,000 | 13,020,000 | 11,906,000 | 13,032,000 | 15,397,000 | 14,429,000 | 12,246,000 | 20,911,000 | 14,377,000 | 13,037,000 | 9,799,000 | 11,161,000 | 11,423,000 | 15,518,000 | 21,162,000 | 22,567,000 | 19,922,000 | 9,062,000 | 10,525,000 | 19,030,000 | 19,893,000 | 19,280,000 | 9,062,000 | 16,291,000 | 11,703,000 | 9,001,000 | 7,859,000 | 16,434,000 | 11,046,000 | 8,575,000 | 11,969,000 | 6,703,000 |
total current assets | 562,643,000 | 541,933,000 | 519,961,000 | 474,692,000 | 446,730,000 | 442,326,000 | 469,550,000 | 455,332,000 | 454,749,000 | 440,182,000 | 436,122,000 | 435,643,000 | 450,106,000 | 415,410,000 | 400,993,000 | 393,992,000 | 392,276,000 | 383,882,000 | 376,028,000 | 405,496,000 | 309,754,000 | 289,820,000 | 283,541,000 | 287,651,000 | 287,681,000 | 297,576,000 | 291,296,000 | 305,178,000 | 294,340,000 | 252,761,000 | 267,468,000 | 263,216,000 | 277,915,000 | 266,023,000 | 303,669,000 | 241,163,000 | 222,149,000 | 207,350,000 | 205,867,000 | 201,477,000 | 244,586,000 | 210,295,000 | 197,645,000 | 188,149,000 | 183,674,000 | 205,120,000 | 191,091,000 | 188,364,000 | 209,444,000 | 183,674,000 | 175,593,000 | 174,291,000 | 163,607,000 | 131,271,000 | 177,007,000 | 207,253,000 | 168,399,000 | 155,361,000 | 178,729,000 |
property, plant, and equipment, net of accumulated depreciation of 178,135 and 173,586 | 193,286,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 66,465,000 | 67,592,000 | 67,029,000 | 64,301,000 | 58,878,000 | 59,025,000 | 59,915,000 | 58,788,000 | 50,095,000 | 43,609,000 | 43,893,000 | 43,775,000 | 39,478,000 | 54,516,000 | 53,748,000 | 56,666,000 | 59,299,000 | 44,111,000 | 42,777,000 | 40,370,000 | 39,669,000 | 40,391,000 | 40,565,000 | 40,092,000 | 39,932,000 | 45,851,000 | 46,040,000 | 47,446,000 | 47,804,000 | 21,310,000 | 13,509,000 | 14,353,000 | 14,541,000 | 14,311,000 | 13,546,000 | 13,182,000 | 12,421,000 | 11,452,000 | 14,521,000 | 14,309,000 | 11,081,000 | 8,959,000 | 9,548,000 | 10,818,000 | 10,272,000 | 11,002,000 | 10,148,000 | 10,894,000 | 10,687,000 | 10,272,000 | 10,145,000 | 9,000,000 | 11,473,000 | 12,277,000 | 13,127,000 | 14,156,000 | 11,983,000 | 6,856,000 | 15,036,000 |
intangible assets | 341,170,000 | 350,376,000 | 270,775,000 | 272,973,000 | 274,782,000 | 279,494,000 | 292,211,000 | 289,695,000 | 273,831,000 | 159,286,000 | 161,034,000 | 167,327,000 | 171,396,000 | 175,645,000 | 173,707,000 | 183,317,000 | 192,426,000 | 199,343,000 | 205,328,000 | 151,582,000 | 155,534,000 | 160,965,000 | 164,359,000 | 167,314,000 | 166,690,000 | 173,896,000 | 179,681,000 | 186,390,000 | 184,596,000 | 113,347,000 | 119,246,000 | 122,242,000 | 129,635,000 | 133,036,000 | 135,231,000 | 51,659,000 | 51,816,000 | 52,730,000 | 56,710,000 | 58,584,000 | 38,147,000 | 39,933,000 | 42,143,000 | 43,256,000 | 46,954,000 | 38,032,000 | 43,744,000 | 46,954,000 | 26,095,000 | 29,053,000 | 26,793,000 | 28,071,000 | 30,115,000 | 32,944,000 | 34,686,000 | 36,262,000 | |||
goodwill | 551,088,000 | 555,621,000 | 497,088,000 | 497,824,000 | 484,501,000 | 479,169,000 | 493,105,000 | 478,035,000 | 459,917,000 | 392,084,000 | 384,317,000 | 388,802,000 | 387,890,000 | 385,455,000 | 372,966,000 | 384,109,000 | 394,414,000 | 396,887,000 | 398,907,000 | 350,271,000 | 348,504,000 | 351,753,000 | 342,999,000 | 337,993,000 | 330,997,000 | 336,032,000 | 334,491,000 | 340,191,000 | 343,768,000 | 258,174,000 | 262,081,000 | 261,488,000 | 269,514,000 | 268,001,000 | 264,840,000 | 158,827,000 | 153,811,000 | 151,455,000 | 157,719,000 | 157,473,000 | 121,681,000 | 121,007,000 | 122,804,000 | 121,457,000 | 127,882,000 | 119,051,000 | 129,880,000 | 134,098,000 | 134,809,000 | 127,882,000 | 107,947,000 | 105,959,000 | 97,988,000 | 97,622,000 | 95,030,000 | 140,812,000 | 137,078,000 | 124,425,000 | 74,408,000 |
total assets | 1,714,652,000 | 1,712,178,000 | 1,532,234,000 | 1,484,514,000 | 1,435,439,000 | 1,430,345,000 | 1,489,340,000 | 1,456,032,000 | 1,409,426,000 | 1,175,665,000 | 1,154,104,000 | 1,161,422,000 | 1,169,144,000 | 1,149,881,000 | 1,106,853,000 | 1,124,003,000 | 1,144,266,000 | 1,132,212,000 | 1,133,128,000 | 1,029,476,000 | 935,665,000 | 927,571,000 | 913,891,000 | 915,292,000 | 909,048,000 | 939,387,000 | 935,557,000 | 965,791,000 | 958,240,000 | 725,749,000 | 741,762,000 | 741,186,000 | 772,277,000 | 761,094,000 | 787,659,000 | 514,814,000 | 488,827,000 | 470,691,000 | 484,118,000 | 480,782,000 | 457,620,000 | 422,886,000 | 415,833,000 | 407,131,000 | 413,747,000 | 415,498,000 | 418,315,000 | 423,540,000 | 444,898,000 | 413,747,000 | 358,948,000 | 358,398,000 | 336,772,000 | 307,656,000 | 356,917,000 | 437,069,000 | 393,085,000 | 355,811,000 | 285,237,000 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term obligations | 3,161,000 | 3,129,000 | 3,386,000 | 3,257,000 | 3,378,000 | 3,376,000 | 3,263,000 | 3,233,000 | 3,243,000 | 1,355,000 | 1,417,000 | 1,474,000 | 1,538,000 | 2,687,000 | 2,851,000 | 2,749,000 | 2,798,000 | 2,631,000 | 1,668,000 | 1,686,000 | 665,000 | 710,000 | 696,000 | 707,000 | 696,000 | 655,000 | 625,000 | 625,000 | 648,000 | 625,000 | 10,240,000 | 9,330,000 | 9,000,000 | ||||||||||||||||||||||||||
accounts payable | 55,481,000 | 53,362,000 | 50,625,000 | 52,541,000 | 49,305,000 | 51,062,000 | 50,536,000 | 54,415,000 | 55,587,000 | 42,104,000 | 44,286,000 | 48,911,000 | 57,939,000 | 58,060,000 | 53,495,000 | 55,924,000 | 67,762,000 | 59,250,000 | 53,476,000 | 44,087,000 | 38,988,000 | 32,264,000 | 32,588,000 | 39,922,000 | 41,196,000 | 45,852,000 | 40,391,000 | 41,974,000 | 43,571,000 | 35,720,000 | 34,761,000 | 35,069,000 | 37,026,000 | 35,461,000 | 35,136,000 | 28,875,000 | 25,218,000 | 23,929,000 | 25,177,000 | 30,828,000 | 23,796,000 | 27,199,000 | 28,453,000 | 26,484,000 | 27,233,000 | 24,418,000 | 27,873,000 | 29,254,000 | 26,172,000 | 27,233,000 | 23,124,000 | 28,624,000 | 23,756,000 | 17,612,000 | 24,212,000 | 37,132,000 | 32,934,000 | 20,229,000 | 21,327,000 |
accrued payroll and employee benefits | 37,906,000 | 47,348,000 | 45,539,000 | 37,797,000 | 34,837,000 | 43,815,000 | 43,250,000 | 38,251,000 | 35,628,000 | 41,855,000 | 37,226,000 | 32,003,000 | 30,336,000 | 35,672,000 | 35,912,000 | 31,688,000 | 30,690,000 | 37,203,000 | 34,680,000 | 28,915,000 | 25,525,000 | 31,168,000 | 27,946,000 | 25,388,000 | 22,036,000 | 31,968,000 | 30,739,000 | 28,023,000 | 25,843,000 | 30,902,000 | 28,677,000 | 25,500,000 | 23,400,000 | 29,616,000 | 25,448,000 | 19,010,000 | 17,231,000 | 20,508,000 | 19,627,000 | 16,960,000 | 14,492,000 | 17,561,000 | 15,733,000 | 13,742,000 | 19,943,000 | 19,583,000 | 18,421,000 | 16,385,000 | 17,956,000 | 19,943,000 | 16,358,000 | 17,687,000 | 15,739,000 | 11,515,000 | 14,475,000 | 17,510,000 | 15,685,000 | 14,002,000 | 11,261,000 |
accrued warranty costs | 10,491,000 | 10,389,000 | 9,981,000 | 10,116,000 | 4,462,000 | 2,836,000 | 3,582,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
customer deposits | 64,466,000 | 56,867,000 | 49,124,000 | 47,646,000 | 35,761,000 | 35,887,000 | 46,208,000 | 48,391,000 | 65,536,000 | 62,641,000 | 67,090,000 | 70,580,000 | 80,190,000 | 64,361,000 | 69,394,000 | 66,088,000 | 62,432,000 | 59,262,000 | 53,087,000 | 40,617,000 | 37,434,000 | 29,433,000 | 25,834,000 | 22,716,000 | 25,588,000 | 24,012,000 | 30,012,000 | 31,789,000 | 30,693,000 | 26,987,000 | 36,431,000 | 41,601,000 | 40,034,000 | 30,103,000 | 27,940,000 | 29,073,000 | 25,337,000 | 21,168,000 | 22,062,000 | 24,340,000 | 19,085,000 | 31,167,000 | 22,409,000 | 20,027,000 | 18,452,000 | 20,123,000 | 23,178,000 | 21,187,000 | 25,977,000 | 18,452,000 | 14,811,000 | 18,627,000 | 19,269,000 | 11,920,000 | 11,747,000 | 12,956,000 | 8,688,000 | ||
advanced billings | 10,190,000 | 9,605,000 | 9,280,000 | 8,029,000 | 10,316,000 | 7,641,000 | 9,548,000 | 11,007,000 | 10,720,000 | 12,194,000 | 10,498,000 | 12,043,000 | 10,219,000 | 7,966,000 | 7,958,000 | 11,663,000 | 9,599,000 | 11,894,000 | 11,980,000 | 9,110,000 | 9,801,000 | 8,513,000 | 4,520,000 | 6,110,000 | 8,335,000 | 11,280,000 | 8,124,000 | 7,907,000 | 5,869,000 | 5,534,000 | 11,313,000 | 11,463,000 | 5,745,000 | ||||||||||||||||||||||||||
other current liabilities | 45,739,000 | 46,012,000 | 44,172,000 | 40,542,000 | 36,910,000 | 39,120,000 | 52,422,000 | 46,681,000 | 51,337,000 | 52,406,000 | 51,348,000 | 46,217,000 | 43,811,000 | 43,581,000 | 44,688,000 | 43,065,000 | 42,204,000 | 48,532,000 | 39,862,000 | 37,096,000 | 33,429,000 | 31,836,000 | 35,436,000 | 33,863,000 | 30,057,000 | 30,206,000 | 31,676,000 | 33,229,000 | 33,555,000 | 28,178,000 | 29,712,000 | 26,487,000 | 25,274,000 | 29,038,000 | 29,068,000 | 27,703,000 | 22,175,000 | 19,926,000 | 21,339,000 | 20,161,000 | 19,590,000 | 20,550,000 | 20,223,000 | 22,926,000 | 20,718,000 | 21,921,000 | 25,122,000 | 23,435,000 | 26,342,000 | 20,718,000 | 11,615,000 | 26,722,000 | 17,940,000 | 20,380,000 | 22,840,000 | 19,500,000 | 17,348,000 | 14,436,000 | 11,305,000 |
total current liabilities | 227,434,000 | 228,171,000 | 212,515,000 | 199,793,000 | 180,623,000 | 191,565,000 | 205,227,000 | 201,978,000 | 222,051,000 | 214,409,000 | 213,564,000 | 213,218,000 | 225,847,000 | 213,461,000 | 213,000,000 | 212,971,000 | 217,580,000 | 221,497,000 | 198,659,000 | 161,180,000 | 146,594,000 | 134,688,000 | 127,862,000 | 148,386,000 | 129,899,000 | 146,169,000 | 143,691,000 | 145,720,000 | 142,162,000 | 128,989,000 | 142,580,000 | 140,785,000 | 132,189,000 | 132,230,000 | 129,080,000 | 105,357,000 | 90,616,000 | 88,913,000 | 91,498,000 | 97,895,000 | 84,179,000 | 101,952,000 | 92,418,000 | 83,904,000 | 87,170,000 | 96,628,000 | 95,432,000 | 91,099,000 | 97,308,000 | 87,170,000 | 75,292,000 | 95,792,000 | 84,601,000 | 64,354,000 | 78,990,000 | 99,766,000 | 87,857,000 | 79,915,000 | 65,079,000 |
long-term obligations | 360,200,000 | 371,372,000 | 254,619,000 | 245,666,000 | 273,498,000 | 285,151,000 | 323,169,000 | 342,035,000 | 306,773,000 | 107,666,000 | 126,123,000 | 153,409,000 | 178,555,000 | 197,340,000 | 208,114,000 | 223,769,000 | 242,963,000 | 264,158,000 | 308,922,000 | 272,370,000 | 221,067,000 | 232,000,000 | 259,049,000 | 262,760,000 | 292,689,000 | 298,174,000 | 314,075,000 | 343,991,000 | 358,286,000 | 174,153,000 | 191,929,000 | 206,231,000 | 240,226,000 | 241,384,000 | 278,091,000 | 65,071,000 | 69,895,000 | 65,768,000 | 63,517,000 | 61,206,000 | 67,046,000 | 24,000,000 | 23,000,000 | 30,125,000 | 25,250,000 | 26,000,000 | 22,375,000 | 27,569,000 | 42,290,000 | 25,250,000 | 6,250,000 | 11,750,000 | 17,250,000 | 22,750,000 | 52,122,000 | 30,460,000 | 44,652,000 | 46,500,000 | |
long-term deferred income taxes | 63,378,000 | 46,029,000 | 45,249,000 | 42,643,000 | 41,850,000 | 41,397,000 | 41,250,000 | 40,972,000 | 36,398,000 | 37,805,000 | 38,690,000 | 39,672,000 | 38,745,000 | 34,926,000 | 36,919,000 | 39,336,000 | 34,944,000 | 36,842,000 | 21,669,000 | 19,736,000 | 23,692,000 | 26,588,000 | 26,602,000 | 22,962,000 | 25,168,000 | 26,484,000 | 29,125,000 | 29,085,000 | 31,070,000 | 15,011,000 | 15,526,000 | 14,631,000 | 17,756,000 | 18,381,000 | 11,680,000 | 18,960,000 | 8,992,000 | 18,960,000 | |||||||||||||||||||||
other long-term liabilities | 57,491,000 | 59,089,000 | 57,564,000 | 56,513,000 | 52,105,000 | 53,651,000 | 56,761,000 | 52,383,000 | 44,862,000 | 40,952,000 | 42,695,000 | 43,080,000 | 40,765,000 | 44,764,000 | 41,309,000 | 44,180,000 | 44,649,000 | 45,997,000 | 45,319,000 | 64,800,000 | 63,696,000 | 42,309,000 | 64,735,000 | 63,787,000 | 62,188,000 | 48,229,000 | 47,226,000 | 48,932,000 | 49,194,000 | 25,074,000 | 23,646,000 | 26,001,000 | 25,510,000 | 25,891,000 | 18,531,000 | 18,038,000 | 17,500,000 | 17,100,000 | 22,114,000 | 22,089,000 | 17,112,000 | 34,060,000 | 34,740,000 | 34,835,000 | 16,908,000 | 15,933,000 | 32,260,000 | 33,809,000 | 33,246,000 | 16,908,000 | 18,646,000 | 17,022,000 | 16,884,000 | 18,281,000 | 21,090,000 | 17,731,000 | 12,833,000 | 20,726,000 | 3,327,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .01 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .01 par value... | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 |
capital in excess of par value | 136,360,000 | 138,844,000 | 133,912,000 | 131,279,000 | 128,272,000 | 130,180,000 | 127,486,000 | 124,892,000 | 122,253,000 | 124,940,000 | 122,444,000 | 120,117,000 | 117,547,000 | 119,924,000 | 116,807,000 | 114,825,000 | 112,651,000 | 115,888,000 | 112,693,000 | 110,529,000 | 108,064,000 | 110,824,000 | 108,384,000 | 107,202,000 | 105,457,000 | 106,698,000 | 105,219,000 | 103,767,000 | 102,780,000 | 104,731,000 | 103,117,000 | 101,842,000 | 99,828,000 | 103,221,000 | 101,774,000 | 100,301,000 | 98,974,000 | 101,405,000 | 100,193,000 | 99,045,000 | 97,897,000 | 99,271,000 | 98,148,000 | 96,500,000 | 98,769,000 | 100,536,000 | 97,241,000 | 95,998,000 | 94,731,000 | 98,769,000 | 95,448,000 | 93,701,000 | 92,935,000 | 92,244,000 | 92,916,000 | 91,753,000 | 93,002,000 | 97,297,000 | 98,450,000 |
retained earnings | 966,899,000 | 945,641,000 | 925,624,000 | 901,907,000 | 879,752,000 | 859,693,000 | 839,422,000 | 811,595,000 | 784,062,000 | 763,131,000 | 739,133,000 | 711,664,000 | 685,325,000 | 660,644,000 | 637,601,000 | 613,146,000 | 590,009,000 | 551,848,000 | 530,596,000 | 513,036,000 | 493,067,000 | 479,400,000 | 465,963,000 | 453,874,000 | 445,027,000 | 435,249,000 | 429,127,000 | 415,605,000 | 401,891,000 | 393,578,000 | 377,602,000 | 361,262,000 | 351,355,000 | 342,893,000 | 344,449,000 | 333,476,000 | 327,691,000 | 321,050,000 | 315,395,000 | 308,312,000 | 302,071,000 | 288,704,000 | 281,894,000 | 275,282,000 | 270,249,000 | 297,258,000 | 262,778,000 | 257,766,000 | 251,547,000 | 270,249,000 | 230,329,000 | 198,706,000 | 165,131,000 | 146,624,000 | 152,548,000 | 175,106,000 | 153,147,000 | 136,050,000 | 129,173,000 |
treasury stock | -68,996,000 | -69,473,000 | -69,738,000 | -69,759,000 | -69,795,000 | -70,524,000 | -70,543,000 | -70,563,000 | -70,601,000 | -71,453,000 | -71,480,000 | -71,509,000 | -71,569,000 | -72,287,000 | -72,546,000 | -72,586,000 | -72,649,000 | -73,596,000 | -74,459,000 | -74,587,000 | -74,649,000 | -75,519,000 | -76,320,000 | -76,638,000 | -77,302,000 | -78,778,000 | -82,138,000 | -82,562,000 | -84,532,000 | -86,111,000 | -86,177,000 | -86,464,000 | -86,596,000 | -88,554,000 | -88,627,000 | -88,701,000 | -88,791,000 | -90,335,000 | -90,895,000 | -91,324,000 | -92,376,000 | -93,829,000 | -89,070,000 | -85,339,000 | -87,727,000 | -94,359,000 | -86,386,000 | -84,665,000 | -75,544,000 | -87,727,000 | -74,025,000 | -62,118,000 | -48,786,000 | -46,558,000 | -46,707,000 | -4,152,000 | -14,401,000 | -24,254,000 | -18,158,000 |
accumulated other comprehensive items | -38,805,000 | -35,349,000 | -40,097,000 | -37,553,000 | -62,424,000 | -72,368,000 | -44,778,000 | -58,359,000 | -53,173,000 | -43,062,000 | -58,591,000 | -49,547,000 | -49,085,000 | -54,578,000 | -73,959,000 | -51,379,000 | -32,302,000 | -30,350,000 | -27,089,000 | -19,889,000 | -24,040,000 | -19,492,000 | -37,232,000 | -45,863,000 | -50,554,000 | -37,620,000 | -47,360,000 | -38,251,000 | -40,024,000 | -39,376,000 | -37,727,000 | -36,853,000 | -21,212,000 | -26,715,000 | -28,197,000 | -35,916,000 | -44,542,000 | -49,637,000 | -37,300,000 | -36,570,000 | -31,645,000 | -32,723,000 | -26,670,000 | -29,451,000 | -17,146,000 | -36,972,000 | -6,715,000 | 642,000 | 116,000 | -17,146,000 | -3,315,000 | -7,955,000 | -3,586,000 | 252,000 | -6,188,000 | 15,898,000 | 6,071,000 | -1,490,000 | 2,900,000 |
total kadant stockholders' equity | 995,604,000 | 979,809,000 | 949,847,000 | 926,020,000 | 875,951,000 | 847,127,000 | 851,733,000 | 807,711,000 | 782,687,000 | 773,702,000 | 731,652,000 | 710,871,000 | 682,364,000 | 653,849,000 | 608,049,000 | 604,152,000 | 597,855,000 | 563,936,000 | 541,887,000 | 529,235,000 | 502,588,000 | 495,359,000 | 460,941,000 | 438,721,000 | 422,774,000 | 425,695,000 | 404,994,000 | 398,705,000 | 380,261,000 | 372,968,000 | 356,961,000 | 339,933,000 | 343,521,000 | 330,991,000 | 329,545,000 | 309,306,000 | 293,478,000 | 282,629,000 | 287,539,000 | 279,609,000 | 276,093,000 | 261,569,000 | 264,448,000 | 257,138,000 | 264,291,000 | 266,609,000 | 267,064,000 | 269,887,000 | 270,996,000 | 264,291,000 | |||||||||
noncontrolling interests | 10,545,000 | 11,258,000 | 11,660,000 | 11,273,000 | 10,619,000 | 11,001,000 | 11,053,000 | 10,675,000 | 12,081,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 1,006,149,000 | 991,067,000 | 961,507,000 | 937,293,000 | 886,570,000 | 858,128,000 | 862,786,000 | 818,386,000 | 794,768,000 | 776,240,000 | 733,917,000 | 713,025,000 | 684,305,000 | 655,571,000 | 609,504,000 | 606,164,000 | 599,738,000 | 565,616,000 | 543,386,000 | 531,126,000 | 504,308,000 | 496,905,000 | 462,245,000 | 440,359,000 | 424,272,000 | 427,079,000 | 406,873,000 | 400,560,000 | 381,996,000 | 374,571,000 | 358,439,000 | 341,685,000 | 345,227,000 | 332,504,000 | 330,887,000 | 311,337,000 | 295,290,000 | 284,279,000 | 289,233,000 | 281,211,000 | 277,603,000 | 262,874,000 | 265,675,000 | 258,267,000 | 265,459,000 | 267,945,000 | 268,248,000 | 271,063,000 | 272,054,000 | 265,459,000 | |||||||||
total liabilities and stockholders' equity | 1,714,652,000 | 1,712,178,000 | 1,532,234,000 | 1,484,514,000 | 1,435,439,000 | 1,430,345,000 | 1,489,340,000 | 1,456,032,000 | 1,409,426,000 | 1,175,665,000 | 1,154,104,000 | 1,161,422,000 | 1,169,144,000 | 1,149,881,000 | 1,106,853,000 | 1,124,003,000 | 1,144,266,000 | 1,132,212,000 | 1,133,128,000 | 1,029,476,000 | 935,665,000 | 927,571,000 | 913,891,000 | 915,292,000 | 909,048,000 | 939,387,000 | 935,557,000 | 965,791,000 | 958,240,000 | 725,749,000 | 741,762,000 | 741,186,000 | 772,277,000 | 761,094,000 | 787,659,000 | 514,814,000 | 488,827,000 | 470,691,000 | 484,118,000 | 480,782,000 | 457,620,000 | 422,886,000 | 415,833,000 | 407,131,000 | 413,747,000 | 415,498,000 | 418,315,000 | 423,540,000 | 444,898,000 | 413,747,000 | |||||||||
property, plant, and equipment | 196,656,000 | 170,331,000 | 140,504,000 | 118,855,000 | 107,989,000 | 84,642,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued warranty and installation costs | 11,848,000 | 10,664,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 62,479,000 | 8,793,000 | 10,204,000 | 10,736,000 | 8,240,000 | 10,322,000 | 8,899,000 | 8,761,000 | 4,370,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 164,461 and 145,359 | 177,381,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 159,456 and 145,359 | 174,724,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 152,021 and 145,359 | 170,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 145,901 and 132,846 | 174,559,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 139,055 and 132,846 | 174,182,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 135,032 and 132,846 | 170,834,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term obligations and current maturities of long-term obligations | 3,209,000 | 3,116,000 | 3,464,000 | 3,352,000 | 3,821,000 | 1,553,000 | 4,543,000 | 4,893,000 | 5,356,000 | 5,574,000 | 20,387,000 | 3,109,000 | 500,000 | 5,500,000 | 500,000 | 3,289,000 | |||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 2,538,000 | 2,265,000 | 2,154,000 | 1,941,000 | 1,722,000 | 1,455,000 | 2,012,000 | 1,883,000 | 1,680,000 | 1,499,000 | 1,891,000 | 1,720,000 | 1,546,000 | 1,304,000 | 1,638,000 | 1,498,000 | 1,384,000 | 1,879,000 | 1,855,000 | 1,735,000 | 1,603,000 | 1,478,000 | 1,752,000 | 1,706,000 | 1,513,000 | 1,342,000 | 2,031,000 | 1,812,000 | 1,650,000 | 1,694,000 | 1,602,000 | 1,510,000 | 1,305,000 | 1,227,000 | 1,129,000 | 1,168,000 | 1,336,000 | 1,184,000 | 1,176,000 | 1,058,000 | 1,168,000 | 1,384,000 | 1,150,000 | 1,461,000 | 1,323,000 | ||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 128,416 and 121,442 | 128,738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 128,555 and 121,442 | 125,875,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 125,754 and 121,442 | 120,274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 116,292 and 114,032 | 105,439,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 116,612 and 114,032 | 105,919,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 116,911 and 114,032 | 105,851,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unbilled revenue | 7,915,000 | 6,481,000 | 6,204,000 | 7,576,000 | 9,095,000 | 10,444,000 | 12,194,000 | 2,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 114,845 and 107,832 | 110,088,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 112,428 and 107,832 | 81,757,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 109,426 and 107,832 | 82,204,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 103,664 and 95,309 | 82,427,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 99,366 and 95,309 | 82,242,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: allowance for credit losses | 2,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, at cost | 179,639,000 | 86,032,000 | 179,098,000 | 180,823,000 | 181,384,000 | 80,157,000 | 168,414,000 | 167,382,000 | 169,523,000 | 79,723,000 | 153,878,000 | 130,518,000 | 127,631,000 | 47,704,000 | 126,813,000 | 126,405,000 | 119,270,000 | 117,922,000 | 118,614,000 | 116,565,000 | 44,965,000 | 42,293,000 | 118,017,000 | 119,035,000 | 118,290,000 | 44,965,000 | 39,168,000 | 40,095,000 | 36,911,000 | 38,415,000 | 41,638,000 | 41,904,000 | 40,939,000 | 32,907,000 | 17,064,000 | ||||||||||||||||||||||||
less: accumulated depreciation and amortization | 95,891,000 | 95,049,000 | 94,237,000 | 93,652,000 | 88,956,000 | 87,495,000 | 88,851,000 | 83,505,000 | 80,535,000 | 79,001,000 | 77,512,000 | 77,466,000 | 77,145,000 | 75,230,000 | 74,921,000 | 73,114,000 | 74,565,000 | 75,156,000 | 74,024,000 | ||||||||||||||||||||||||||||||||||||||||
accounts receivable, less allowances | 95,740,000 | 102,131,000 | 106,202,000 | 104,120,000 | 92,624,000 | 96,326,000 | 88,223,000 | 91,529,000 | 89,624,000 | 94,664,000 | 68,994,000 | 71,926,000 | 65,963,000 | 65,676,000 | 65,897,000 | 62,029,000 | 56,898,000 | 58,117,000 | 61,024,000 | 58,508,000 | 64,321,000 | 67,714,000 | 67,233,000 | 69,258,000 | 58,508,000 | 59,359,000 | 59,492,000 | 49,897,000 | 36,436,000 | 54,517,000 | 58,404,000 | 49,963,000 | 41,822,000 | 30,022,000 | |||||||||||||||||||||||||
unbilled revenues | 13,162,000 | 13,571,000 | 13,728,000 | 16,996,000 | 15,741,000 | 8,315,000 | 2,183,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unbilled contract costs and fees | 2,374,000 | 6,256,000 | 6,421,000 | 4,262,000 | 3,068,000 | 4,903,000 | 5,776,000 | 2,319,000 | 7,741,000 | 4,066,000 | 3,238,000 | 5,436,000 | 6,580,000 | 4,798,000 | 3,344,000 | 1,621,000 | 5,436,000 | 2,800,000 | 3,244,000 | 875,000 | 3,370,000 | 9,631,000 | 27,487,000 | 24,087,000 | 11,603,000 | 10,258,000 | |||||||||||||||||||||||||||||||||
billings in excess of costs and fees | 7,316,000 | 10,781,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term obligations | 643,000 | 5,125,000 | 5,375,000 | 5,500,000 | 625,000 | 611,000 | 5,250,000 | 611,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accrued income taxes | 2,739,000 | 3,293,000 | 2,497,000 | 2,091,000 | 5,333,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets of discontinued operation | 96,000 | 103,000 | 110,000 | 116,000 | 123,000 | 130,000 | 137,000 | 116,000 | 513,000 | 1,675,000 | 401,000 | 496,000 | 524,000 | 1,293,000 | 4,461,000 | 14,030,000 | 15,650,000 | ||||||||||||||||||||||||||||||||||||||||||
liabilities of discontinued operation | 100,000 | 100,000 | 100,000 | 213,000 | 213,000 | 213,000 | 213,000 | 213,000 | 379,000 | 3,632,000 | 2,397,000 | 2,427,000 | 2,427,000 | 2,428,000 | 1,459,000 | 6,599,000 | 7,578,000 | ||||||||||||||||||||||||||||||||||||||||||
current deferred tax asset | 9,536,000 | 9,536,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, gross | 79,691,000 | 77,690,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: accumulated amortization | 33,386,000 | 31,998,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 3,918,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total kadant stockholders’ equity | 248,583,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 249,967,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 358,948,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total kadant shareholders’ investment | 222,480,000 | 205,840,000 | 192,708,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ investment | 223,630,000 | 207,301,000 | 194,031,000 | 192,715,000 | 278,751,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ investment | 358,398,000 | 336,772,000 | 307,656,000 | 356,917,000 | 437,069,000 | 393,085,000 | 355,811,000 | 285,237,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
kadant inc. | 2,011,000 | 2,010,000 | 2,004,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 1,678,000 | 1,462,000 | 1,017,000 | 1,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
billings in excess of contract costs and fees | 1,442,000 | 8,032,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued restructuring costs | 971,000 | 4,781,000 | 10,026,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation | -124,000 | -50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 6,691,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-04-04 | 2026-01-03 | 2025-09-27 | 2025-06-28 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2021-01-02 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-29 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-30 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2015-10-03 | 2015-07-04 | 2015-04-04 | 2015-01-02 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-03-30 | 2012-12-29 | 2012-09-29 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2010-10-02 | 2010-07-03 | 2010-04-03 | 2010-01-01 | 2009-10-03 | 2009-07-04 | 2009-04-04 | 2009-01-02 | 2008-09-27 | 2008-06-28 | 2008-03-29 | 2007-12-29 | 2007-09-29 | 2007-06-30 | 2007-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to kadant | 25,509,000 | 24,025,000 | 27,722,000 | 26,159,000 | 24,063,000 | 24,032,000 | 31,586,000 | 31,291,000 | 24,689,000 | 27,396,000 | 30,864,000 | 29,734,000 | 28,075,000 | 26,079,000 | 27,487,000 | 26,170,000 | 41,192,000 | 24,157,000 | 20,461,000 | 22,864,000 | 16,561,000 | 16,207,000 | 14,851,000 | 11,607,000 | 12,531,000 | 8,749,000 | 16,115,000 | 16,304,000 | 10,900,000 | 18,422,000 | 18,784,000 | 12,349,000 | 10,858,000 | 760,000 | 13,285,000 | 8,096,000 | 8,951,000 | 7,733,000 | 9,157,000 | 8,311,000 | 6,876,000 | 8,643,000 | 8,464,000 | 6,897,000 | 14,831,000 | 6,647,000 | 7,858,000 | 5,053,000 | 5,284,000 | 9,566,000 | 8,461,000 | 6,543,000 | 7,053,000 | 11,832,000 | 8,648,000 | 7,304,000 | 5,791,000 | 4,497,000 | 5,220,000 | 3,611,000 | 22,710,000 | -119,000 | -1,193,000 | -2,891,000 | ||||||||
net income attributable to noncontrolling interests | 312,000 | 465,000 | 393,000 | 480,000 | 374,000 | 312,000 | 283,000 | 296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 25,821,000 | 24,490,000 | 28,115,000 | 26,639,000 | 24,437,000 | 24,097,000 | 31,898,000 | 31,574,000 | 24,985,000 | 27,562,000 | 31,039,000 | 29,946,000 | 28,259,000 | 26,209,000 | 27,671,000 | 26,409,000 | 41,441,000 | 24,360,000 | 20,698,000 | 23,027,000 | 16,796,000 | 16,381,000 | 14,980,000 | 11,722,000 | 12,656,000 | 8,885,000 | 16,213,000 | 16,401,000 | 11,065,000 | 18,979,000 | 12,491,000 | 11,008,000 | 13,410,000 | 8,198,000 | 9,067,000 | 6,858,000 | 6,888,000 | 5,113,000 | 7,674,000 | 5,781,000 | 4,914,000 | 4,299,000 | ||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 14,647,000 | 14,740,000 | 12,397,000 | 12,069,000 | 12,013,000 | 13,082,000 | 12,775,000 | 11,991,000 | 11,739,000 | 8,380,000 | 8,234,000 | 8,237,000 | 8,446,000 | 8,549,000 | 8,456,000 | 8,486,000 | 9,445,000 | 9,705,000 | 9,195,000 | 7,716,000 | 7,686,000 | 8,074,000 | 8,086,000 | 7,576,000 | 7,598,000 | 8,086,000 | 7,763,000 | 8,310,000 | 8,231,000 | 5,829,000 | 5,796,000 | 5,844,000 | 6,099,000 | 6,319,000 | 6,525,000 | 3,275,000 | 3,256,000 | 3,392,000 | 3,457,000 | 4,913,000 | 2,564,000 | 2,584,000 | 2,753,000 | 2,910,000 | 2,263,000 | 2,684,000 | 2,829,000 | 3,045,000 | 1,953,000 | 1,965,000 | 2,147,000 | 2,029,000 | 2,243,000 | 1,989,000 | 2,100,000 | 1,982,000 | 1,865,000 | 1,926,000 | 1,697,000 | 1,658,000 | 1,633,000 | 1,876,000 | 1,876,000 | 1,843,000 | 1,831,000 | 1,841,000 | 1,918,000 | 1,858,000 | 1,888,000 | 1,827,000 | 1,891,000 | 1,757,000 |
stock-based compensation expense | 2,916,000 | 2,726,000 | 2,696,000 | 3,063,000 | 2,757,000 | 2,713,000 | 2,627,000 | 2,884,000 | 2,415,000 | 2,522,000 | 2,357,000 | 2,648,000 | 2,238,000 | 2,000,000 | 2,040,000 | 2,276,000 | 2,260,000 | 2,297,000 | 2,204,000 | 2,527,000 | 1,499,000 | 1,650,000 | 1,610,000 | 1,877,000 | 1,639,000 | 1,690,000 | 1,658,000 | 1,914,000 | 1,553,000 | 1,681,000 | 1,736,000 | 2,146,000 | 1,464,000 | 1,520,000 | 1,547,000 | 1,441,000 | 1,295,000 | 1,204,000 | 1,269,000 | 1,273,000 | 1,323,000 | 1,254,000 | 1,653,000 | 1,588,000 | 1,490,000 | 1,440,000 | 1,416,000 | 1,395,000 | 1,269,000 | 1,206,000 | 1,298,000 | 1,188,000 | 1,074,000 | 1,013,000 | 1,019,000 | 1,078,000 | 824,000 | 733,000 | 831,000 | 454,000 | 764,000 | 682,000 | 625,000 | 683,000 | 409,000 | 684,000 | 845,000 | 731,000 | 626,000 | 640,000 | 316,000 | 214,000 |
provision for (recovery of) losses on accounts receivable | 272,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other items | 3,509,000 | 4,306,000 | -61,000 | 1,446,000 | 2,337,000 | 4,335,000 | 935,000 | 1,096,000 | 803,000 | 2,266,000 | 762,000 | 742,000 | 842,000 | -1,602,000 | 1,296,000 | 847,000 | 6,117,000 | 8,185,000 | -798,000 | -624,000 | -430,000 | -427,000 | 315,000 | 312,000 | -877,000 | 219,000 | -998,000 | -831,000 | -487,000 | 6,278,000 | -2,674,000 | -483,000 | -386,000 | 2,158,000 | -2,899,000 | 1,981,000 | 180,000 | 1,106,000 | -33,000 | -492,000 | 781,000 | 233,000 | 1,199,000 | -1,523,000 | -760,000 | 165,000 | 505,000 | -197,000 | -210,000 | -37,000 | 365,000 | 474,000 | 305,000 | -96,000 | -1,402,000 | 170,000 | 519,000 | |||||||||||||||
changes in assets and liabilities, net of effects of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -14,323,000 | 21,216,000 | -4,589,000 | -2,058,000 | -1,068,000 | 7,576,000 | -3,127,000 | 674,000 | -7,956,000 | 8,982,000 | -6,674,000 | -4,519,000 | 517,000 | 2,185,000 | -8,364,000 | -3,209,000 | -9,127,000 | 5,568,000 | -6,984,000 | -1,366,000 | -13,955,000 | 5,810,000 | -3,455,000 | 2,832,000 | 1,929,000 | 7,677,000 | 1,731,000 | -1,665,000 | -1,190,000 | 2,582,000 | -8,624,000 | -175,000 | -799,000 | 5,318,000 | -15,749,000 | 4,567,000 | -5,043,000 | -2,728,000 | 32,000 | 440,000 | 3,259,000 | -64,000 | 3,259,000 | -5,247,000 | -11,575,000 | -2,526,000 | 2,274,000 | 1,187,000 | 1,092,000 | 1,720,000 | -2,661,000 | 1,301,000 | 797,000 | -5,131,000 | -3,405,000 | -166,000 | -1,207,000 | -2,209,000 | 116,000 | -5,234,000 | -30,098,000 | -2,158,000 | 1,402,000 | 17,348,000 | 16,446,000 | 5,832,000 | -11,918,000 | 8,265,000 | 2,534,000 | -8,568,000 | -958,000 | 1,335,000 |
contract assets | 697,000 | 3,331,000 | 1,248,000 | 1,355,000 | 6,310,000 | -2,819,000 | 882,000 | -2,637,000 | -2,425,000 | 3,985,000 | -325,000 | 153,000 | 2,637,000 | -409,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | -9,214,000 | 12,000 | 1,873,000 | -9,288,000 | -5,516,000 | 13,755,000 | 9,971,000 | 6,946,000 | -6,721,000 | 15,546,000 | 9,347,000 | 3,189,000 | -13,997,000 | -2,332,000 | -6,968,000 | -17,457,000 | -9,359,000 | -620,000 | -3,241,000 | -700,000 | -6,612,000 | 6,140,000 | 3,143,000 | -5,637,000 | -3,735,000 | 7,218,000 | -968,000 | -6,063,000 | -3,263,000 | 3,578,000 | 4,083,000 | -4,564,000 | -9,674,000 | 4,667,000 | 2,643,000 | -2,183,000 | -3,964,000 | 1,502,000 | 4,549,000 | -1,894,000 | -604,000 | -5,202,000 | -3,183,000 | -7,660,000 | -9,675,000 | 880,000 | 1,997,000 | 312,000 | -592,000 | 1,758,000 | 6,317,000 | 1,639,000 | -558,000 | 7,499,000 | 829,000 | -6,485,000 | -8,809,000 | -341,000 | -1,532,000 | -3,265,000 | -21,256,000 | 3,486,000 | 4,749,000 | 9,020,000 | 27,802,000 | -265,000 | -4,215,000 | -4,489,000 | -257,000 | 227,000 | -2,845,000 | -952,000 |
other assets | -1,635,000 | 1,069,000 | 3,679,000 | -1,410,000 | -1,368,000 | -576,000 | 1,827,000 | -2,948,000 | 609,000 | 3,498,000 | 456,000 | -1,082,000 | 1,293,000 | -1,006,000 | -5,246,000 | -427,000 | 1,113,000 | -702,000 | 1,290,000 | -1,180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 2,522,000 | -2,588,000 | -4,045,000 | 1,050,000 | -1,658,000 | 1,882,000 | -5,290,000 | -1,051,000 | 15,036,000 | -6,983,000 | -3,549,000 | -9,441,000 | 77,000 | 1,624,000 | 25,000 | -9,151,000 | 8,864,000 | 6,524,000 | 6,918,000 | 4,873,000 | 8,031,000 | -2,437,000 | -8,151,000 | -1,592,000 | -3,440,000 | 4,560,000 | -621,000 | -453,000 | 3,872,000 | 1,237,000 | 143,000 | 185,000 | 3,854,000 | -2,571,000 | -1,314,000 | 2,558,000 | 805,000 | 361,000 | -5,771,000 | 1,406,000 | -1,234,000 | -1,187,000 | 1,625,000 | 375,000 | -2,211,000 | -415,000 | 3,164,000 | -2,290,000 | 83,000 | 22,000 | -3,290,000 | -2,238,000 | -362,000 | 5,558,000 | -2,583,000 | -67,000 | 1,561,000 | -2,130,000 | 546,000 | 5,121,000 | 14,829,000 | 1,014,000 | -3,130,000 | -6,463,000 | -2,599,000 | -6,328,000 | 1,826,000 | 444,000 | 1,845,000 | -2,079,000 | -331,000 | 3,371,000 |
customer deposits | 7,308,000 | 2,101,000 | -2,111,000 | 10,187,000 | -827,000 | -8,195,000 | -3,812,000 | -16,966,000 | -778,000 | -7,548,000 | -1,927,000 | -10,650,000 | 11,114,000 | -1,805,000 | 6,834,000 | 6,000,000 | 3,329,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | -10,604,000 | -12,784,000 | 6,674,000 | -2,767,000 | -14,342,000 | -5,678,000 | 3,210,000 | -3,395,000 | -15,289,000 | 3,247,000 | 7,247,000 | 3,255,000 | -4,560,000 | -8,660,000 | 3,735,000 | 8,083,000 | -10,106,000 | 3,732,000 | 990,000 | 444,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 21,916,000 | 60,759,000 | 47,252,000 | 40,482,000 | 22,835,000 | 51,890,000 | 52,478,000 | 28,066,000 | 22,831,000 | 59,234,000 | 46,967,000 | 22,478,000 | 36,866,000 | 35,163,000 | 24,897,000 | 18,797,000 | 23,768,000 | 61,010,000 | 37,932,000 | 44,386,000 | 19,092,000 | 40,283,000 | 24,393,000 | 22,039,000 | 6,169,000 | 39,247,000 | 25,678,000 | 22,612,000 | 9,876,000 | 10,435,000 | 16,979,000 | 28,355,000 | 7,216,000 | 32,836,000 | 6,952,000 | 23,693,000 | 1,683,000 | 16,266,000 | 15,528,000 | 13,691,000 | 5,518,000 | 15,943,000 | 14,166,000 | -4,564,000 | 7,469,000 | 15,210,000 | 8,991,000 | 6,203,000 | 6,875,000 | 12,730,000 | 12,681,000 | 7,798,000 | -4,101,000 | 14,705,000 | 12,399,000 | 6,841,000 | 370,000 | 6,013,000 | 8,965,000 | -552,000 | -3,345,000 | 13,179,000 | 4,822,000 | 13,770,000 | 26,026,000 | 6,182,000 | 4,587,000 | 6,331,000 | 25,595,000 | 3,376,000 | -3,205,000 | 5,877,000 |
capital expenditures | -3,258,000 | -6,050,000 | -3,194,000 | -3,968,000 | -3,836,000 | -5,575,000 | -4,185,000 | -4,974,000 | -6,271,000 | -9,756,000 | -8,848,000 | -8,777,000 | -4,469,000 | -12,008,000 | -6,376,000 | -6,947,000 | -2,868,000 | -5,083,000 | -3,370,000 | -2,059,000 | -2,259,000 | -2,176,000 | -1,822,000 | -911,000 | -2,686,000 | -3,721,000 | -2,093,000 | -1,975,000 | -2,168,000 | -3,742,000 | -2,606,000 | -5,060,000 | -5,151,000 | -8,563,000 | -5,283,000 | -1,713,000 | -1,722,000 | -2,225,000 | -1,843,000 | -1,212,000 | -524,000 | -1,417,000 | -1,435,000 | -1,216,000 | -2,334,000 | -1,703,000 | -903,000 | -539,000 | -1,178,000 | -2,736,000 | -673,000 | -583,000 | -258,000 | -2,557,000 | -1,509,000 | -2,800,000 | -1,164,000 | -743,000 | -753,000 | -539,000 | -1,029,000 | -339,000 | -883,000 | -1,157,000 | 1,394,000 | -1,049,000 | -1,539,000 | -1,610,000 | -1,907,000 | -1,277,000 | -886,000 | -838,000 |
free cash flows | 18,658,000 | 54,709,000 | 44,058,000 | 36,514,000 | 18,999,000 | 46,315,000 | 48,293,000 | 23,092,000 | 16,560,000 | 49,478,000 | 38,119,000 | 13,701,000 | 32,397,000 | 23,155,000 | 18,521,000 | 11,850,000 | 20,900,000 | 55,927,000 | 34,562,000 | 42,327,000 | 16,833,000 | 38,107,000 | 22,571,000 | 21,128,000 | 3,483,000 | 35,526,000 | 23,585,000 | 20,637,000 | 7,708,000 | 6,693,000 | 14,373,000 | 23,295,000 | 2,065,000 | 24,273,000 | 1,669,000 | 21,980,000 | -39,000 | 14,041,000 | 13,685,000 | 12,479,000 | 4,994,000 | 14,526,000 | 12,731,000 | -5,780,000 | 5,135,000 | 13,507,000 | 8,088,000 | 5,664,000 | 5,697,000 | 9,994,000 | 12,008,000 | 7,215,000 | -4,359,000 | 12,148,000 | 10,890,000 | 4,041,000 | -794,000 | 5,270,000 | 8,212,000 | -1,091,000 | -4,374,000 | 12,840,000 | 3,939,000 | 12,613,000 | 27,420,000 | 5,133,000 | 3,048,000 | 4,721,000 | 23,688,000 | 2,099,000 | -4,091,000 | 5,039,000 |
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition holdback payment | -1,157,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant, and equipment | -3,258,000 | -6,050,000 | -3,194,000 | -3,968,000 | -3,836,000 | -5,575,000 | -4,185,000 | -4,974,000 | -6,271,000 | -9,756,000 | -8,848,000 | -8,777,000 | -4,469,000 | -12,008,000 | -6,376,000 | -6,947,000 | -2,868,000 | -5,083,000 | -3,370,000 | -2,059,000 | -2,259,000 | -2,176,000 | -1,822,000 | -911,000 | -2,686,000 | -3,721,000 | -2,093,000 | -1,975,000 | -2,168,000 | -3,742,000 | -2,606,000 | -5,060,000 | -5,151,000 | -8,563,000 | -5,283,000 | -1,713,000 | -1,722,000 | -2,225,000 | -1,843,000 | -1,212,000 | -524,000 | -1,417,000 | -1,435,000 | -1,216,000 | -2,334,000 | -1,703,000 | -903,000 | -539,000 | -1,178,000 | -2,736,000 | -673,000 | -583,000 | -258,000 | -2,557,000 | -1,509,000 | -2,800,000 | -1,164,000 | -743,000 | -753,000 | -539,000 | -1,029,000 | -339,000 | -883,000 | -1,157,000 | 1,394,000 | -1,049,000 | -1,539,000 | -1,610,000 | -1,907,000 | -1,277,000 | -886,000 | -838,000 |
proceeds from sale of property, plant, and equipment | 489,000 | 114,000 | -30,000 | -31,000 | 18,000 | 33,000 | 1,269,000 | 1,102,000 | 438,000 | 65,000 | 32,000 | 20,000 | 149,000 | 347,000 | 1,595,000 | 1,638,000 | 31,000 | 39,000 | 32,000 | 90,000 | 44,000 | -3,000 | 14,000 | -129,000 | 159,000 | 75,000 | 293,000 | 22,000 | -40,000 | 185,000 | 28,000 | 19,000 | 61,000 | 19,000 | 10,000 | 14,000 | 385,000 | 5,000 | 23,000 | 5,000 | -201,000 | 60,000 | 32,000 | 139,000 | 222,000 | 433,000 | 108,000 | 149,000 | 113,000 | 31,000 | 2,294,000 | 28,000 | 7,000 | 2,216,000 | 1,000 | 676,000 | 2,824,000 | 55,000 | 6,000 | 31,000 | -2,718,000 | 1,910,000 | 36,000 | 887,000 | 23,000 | 36,000 | 1,000 | 97,000 | ||||
net cash from investing activities | -3,926,000 | -179,191,000 | -19,287,000 | -3,104,000 | -3,836,000 | -3,266,000 | -14,353,000 | -64,255,000 | -237,263,000 | -10,730,000 | -7,158,000 | -8,435,000 | -4,467,000 | -15,597,000 | -6,029,000 | -6,603,000 | -1,291,000 | -5,888,000 | -144,718,000 | -1,517,000 | -2,352,000 | -2,086,000 | -1,807,000 | -7,980,000 | -2,672,000 | -4,590,000 | -2,137,000 | -3,467,000 | -177,163,000 | -2,646,000 | -4,875,000 | -5,123,000 | -209,285,000 | -1,661,000 | -1,889,000 | -1,833,000 | -708,000 | 1,004,000 | -2,426,000 | -1,913,000 | -2,394,000 | -2,982,000 | -1,613,000 | -602,000 | ||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term obligations | 9,000,000 | 170,000,000 | 21,033,000 | 0 | 8,000,000 | 10,000,000 | 61,211,000 | 234,000,000 | 0 | 63,056,000 | 78,749,000 | 10,139,000 | 106,000 | 56,090,000 | 2,000,000 | 189,000,000 | 2,000,000 | 5,000,000 | 41,046,000 | 5,000,000 | 5,000,000 | 10,000,000 | 4,000,000 | 6,047,000 | 5,354,000 | 4,500,000 | 0 | 3,000,000 | 2,000,000 | 17,000,000 | 9,000,000 | 28,000,000 | ||||||||||||||||||||||||||||||||||||||||
repayment of short- and long-term obligations | -19,129,000 | -54,021,000 | -12,430,000 | -34,367,000 | -22,563,000 | -33,102,000 | -32,289,000 | -25,639,000 | -33,450,000 | -22,097,000 | -25,725,000 | -25,382,000 | -20,761,000 | -16,050,000 | -18,081,000 | -16,315,000 | -35,064,000 | -42,853,000 | -30,513,000 | -44,874,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
tax withholding payments related to stock-based compensation | -4,923,000 | 0 | -43,000 | -20,000 | -6,036,000 | 0 | -13,000 | -13,000 | -5,855,000 | 0 | 0 | -18,000 | -3,897,000 | 0 | -18,000 | -39,000 | -4,550,000 | -44,000 | 0 | 0 | -3,388,000 | -3,000 | -278,000 | 0 | -2,318,000 | -21,000 | 0 | -23,000 | -2,647,000 | 0 | -245,000 | 0 | -3,641,000 | 0 | 0 | -24,000 | -2,182,000 | 0 | -137,000 | -455,000 | -1,980,000 | |||||||||||||||||||||||||||||||
dividends paid | -4,008,000 | -4,005,000 | -4,004,000 | -4,004,000 | -3,762,000 | -3,758,000 | -3,761,000 | -3,758,000 | -3,395,000 | -3,398,000 | -3,395,000 | -3,394,000 | -3,036,000 | -3,032,000 | -3,033,000 | -3,031,000 | -2,905,000 | -2,901,000 | -2,895,000 | -2,894,000 | -2,770,000 | -2,762,000 | -2,760,000 | -2,753,000 | -2,628,000 | -2,592,000 | -2,590,000 | -2,570,000 | -2,444,000 | -2,444,000 | -2,444,000 | -2,440,000 | -2,316,000 | -2,312,000 | -2,311,000 | -2,310,000 | -2,078,000 | -2,074,000 | -2,070,000 | -2,063,000 | -1,831,000 | -1,852,000 | -1,864,000 | -1,630,000 | -2,473,000 | -1,642,000 | -1,675,000 | -1,389,000 | ||||||||||||||||||||||||
proceeds from issuance of company common stock | 2,472,000 | 0 | 0 | 2,101,000 | 0 | 0 | 0 | 1,605,000 | 1,593,000 | 169,000 | 532,000 | 913,000 | 3,170,000 | 309,000 | 974,000 | 723,000 | 0 | 71,000 | 0 | 742,000 | 570,000 | 406,000 | 0 | 137,000 | 148,000 | 115,000 | 82,000 | 43,000 | 514,000 | 337,000 | 241,000 | 0 | 0 | 149,000 | ||||||||||||||||||||||||||||||||||||||
dividends paid to noncontrolling interests | -990,000 | -873,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -20,050,000 | 113,314,000 | 2,174,000 | -38,391,000 | -23,085,000 | -36,860,000 | -26,063,000 | 29,932,000 | 192,905,000 | -25,440,000 | -29,120,000 | -28,794,000 | -27,757,000 | -18,457,000 | -16,724,000 | -18,385,000 | -27,003,000 | -43,906,000 | 34,016,000 | 48,280,000 | -15,582,000 | -31,685,000 | -29,457,000 | -16,412,000 | -7,002,000 | -18,048,000 | -29,901,000 | -17,793,000 | 178,192,000 | -17,036,000 | -32,043,000 | -6,708,000 | 203,036,000 | -10,046,000 | -1,052,000 | -4,524,000 | -2,389,000 | -2,527,000 | 2,678,000 | -4,434,000 | ||||||||||||||||||||||||||||||||
exchange rate effect on cash, cash equivalents, and restricted cash | -804,000 | 886,000 | -414,000 | 4,396,000 | 1,945,000 | -5,552,000 | 2,494,000 | -1,183,000 | -2,308,000 | 4,336,000 | -1,831,000 | -561,000 | 1,140,000 | 3,502,000 | -5,056,000 | -4,754,000 | -664,000 | -719,000 | -1,710,000 | 287,000 | -1,090,000 | 3,924,000 | 2,126,000 | 1,227,000 | -2,693,000 | 1,693,000 | -1,807,000 | -389,000 | 153,000 | -390,000 | -4,027,000 | 1,511,000 | ||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents, and restricted cash | -2,864,000 | -2,141,000 | 14,556,000 | 8,858,000 | -3,104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 122,681,000 | 0 | 0 | 95,946,000 | 0 | 0 | 106,453,000 | 0 | 0 | 79,725,000 | 0 | 0 | 94,161,000 | 0 | 0 | 66,640,000 | 0 | 0 | 68,273,000 | 0 | 0 | 46,117,000 | 0 | 0 | 76,846,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 119,817,000 | 29,725,000 | 3,383,000 | 93,805,000 | 14,556,000 | -7,440,000 | 82,618,000 | 8,858,000 | -15,312,000 | 85,507,000 | -2,912,000 | -10,945,000 | 88,971,000 | -74,480,000 | 91,436,000 | 66,708,000 | -4,745,000 | -1,126,000 | 62,075,000 | -8,167,000 | 963,000 | 57,175,000 | -3,093,000 | -12,590,000 | 73,742,000 | |||||||||||||||||||||||||||||||||||||||||||||||
provision for losses on accounts receivable | -172,000 | 413,000 | 480,000 | -111,000 | 357,000 | -112,000 | -129,000 | -149,000 | 202,000 | 200,000 | 103,000 | -56,000 | 131,000 | -25,000 | 64,000 | 11,000 | -94,000 | 122,000 | 316,000 | 198,000 | 154,000 | -45,000 | 129,000 | 33,000 | 100,000 | 244,000 | 76,000 | 185,000 | 85,000 | |||||||||||||||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -173,500,000 | 1,689,000 | -10,449,000 | -59,314,000 | -232,261,000 | -1,182,000 | 0 | -3,612,000 | 200,000 | 0 | -62,000 | -2,443,000 | -141,379,000 | 0 | -29,000 | -740,000 | -503,000 | -204,000 | -735,000 | -2,035,000 | -28,000 | 138,000 | -336,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | 245,000 | 420,000 | 651,000 | -894,000 | 1,252,000 | 0 | -30,000 | -2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of subsidiary shares from noncontrolling interest | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -259,000 | -4,000 | 0 | -16,000 | -36,000 | -776,000 | 0 | -110,000 | -493,000 | -654,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents, and restricted cash | -4,232,000 | 29,725,000 | -23,835,000 | 5,782,000 | 4,611,000 | -2,912,000 | -10,945,000 | -5,190,000 | 10,497,000 | -74,480,000 | 91,436,000 | 68,000 | 10,436,000 | -4,745,000 | -1,126,000 | -6,198,000 | 18,302,000 | -8,167,000 | 963,000 | 11,058,000 | -3,093,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from bad debts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash impairment costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recovery of) provision for bad debts | 196,000 | -240,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend paid to noncontrolling interest | -825,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest | 166,000 | 175,000 | 212,000 | 184,000 | 130,000 | 184,000 | 239,000 | 249,000 | 203,000 | 237,000 | 163,000 | 235,000 | 174,000 | 129,000 | 115,000 | 125,000 | 136,000 | 98,000 | 97,000 | 165,000 | 146,000 | 195,000 | 142,000 | 150,000 | 148,000 | 125,000 | 102,000 | 116,000 | 74,000 | 75,000 | 128,000 | 115,000 | 67,000 | 72,000 | 93,000 | -50,000 | 86,000 | 131,000 | 127,000 | 36,000 | 47,000 | 86,000 | 42,000 | 23,000 | 28,000 | 95,000 | 69,000 | 82,000 | 69,000 | 53,000 | 30,000 | 273,000 | -29,000 | -28,000 | 25,000 | |||||||||||||||||
gain on sale of assets and other income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on liquidation of subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of short- and long-term obligations | 5,038,000 | 1,000,000 | 15,516,000 | -37,204,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | 55,000 | 0 | 0 | -63,000 | 0 | -101,000 | -93,000 | -147,000 | -111,000 | -203,000 | -73,000 | -97,000 | -118,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on accounts receivable | 236,000 | 699,000 | 120,000 | 194,000 | 141,000 | 276,000 | 170,000 | 170,000 | -214,000 | -110,000 | 33,000 | 388,000 | -6,000 | 87,000 | 103,000 | -134,000 | 160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of short-and long-term obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on the sale of assets | 0 | 0 | -20,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | -1,567,000 | -175,288,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash impairment costs | 0 | 0 | 182,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unbilled revenue | -4,834,000 | -1,492,000 | -226,000 | 1,231,000 | 1,741,000 | 1,626,000 | 1,862,000 | 844,000 | 2,064,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -2,000 | -3,000 | 44,000 | 0 | 702,000 | 1,000 | 303,000 | 7,000 | -135,000 | 3,000 | 122,000 | 0 | 0 | 27,000 | 31,000 | -66,000 | 5,000 | 1,000 | 3,215,000 | -680,000 | -1,614,000 | -981,000 | -334,000 | -557,000 | 289,000 | 700,000 | 221,000 | -1,551,000 | -3,000 | |||||||||||||||||||||||||||||||||||||||||||
provision for losses (benefit) on accounts receivable | 225,000 | 208,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, plant, and equipment | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
u.s. pension benefit plan settlement loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property, plant, and equipment | 8,000 | 43,000 | 48,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current assets and liabilities, net of effects of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -6,330,000 | 910,000 | -2,690,000 | -1,619,000 | 1,268,000 | 2,679,000 | -1,107,000 | -1,525,000 | -676,000 | -3,228,000 | -189,000 | 3,579,000 | 3,022,000 | -2,346,000 | -435,000 | 2,387,000 | 135,000 | -766,000 | -1,886,000 | 133,000 | 161,000 | 2,267,000 | -1,808,000 | 898,000 | -519,000 | -1,908,000 | 1,767,000 | 481,000 | 60,000 | -813,000 | -829,000 | 284,000 | -1,441,000 | 658,000 | -197,000 | -1,177,000 | 640,000 | 997,000 | -2,357,000 | -10,755,000 | 1,344,000 | 4,368,000 | 2,808,000 | -345,000 | 56,000 | -280,000 | 720,000 | -847,000 | 298,000 | -1,094,000 | ||||||||||||||||||||||
other current liabilities | 17,397,000 | 8,318,000 | 7,617,000 | 3,120,000 | 4,773,000 | 198,000 | -9,431,000 | -631,000 | 468,000 | 3,969,000 | -9,608,000 | -21,296,000 | 762,000 | 14,941,000 | -6,319,000 | 7,727,000 | 2,377,000 | 6,962,000 | -973,000 | 2,606,000 | 1,946,000 | 864,000 | -9,527,000 | 12,620,000 | 736,000 | -1,715,000 | 14,240,000 | 7,468,000 | -9,074,000 | -3,406,000 | -7,000 | -2,827,000 | -858,000 | -387,000 | -8,736,000 | -2,911,000 | 6,432,000 | 3,057,000 | 2,752,000 | 17,783,000 | 3,254,000 | -3,168,000 | -6,114,000 | 1,149,000 | 1,443,000 | -5,567,000 | -1,461,000 | 8,610,000 | 5,144,000 | -6,317,000 | ||||||||||||||||||||||
repayment of long-term obligations | -27,575,000 | -19,563,000 | -2,969,000 | -18,043,000 | -83,710,000 | -18,158,000 | -6,404,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current assets and liabilities, net of effects of an acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition | -125,000 | 0 | -165,000 | -1,197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
u.s. benefit plans settlement and curtailment losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current assets and liabilities, net of effects of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to u.s. pension plan | -270,000 | -270,000 | -450,000 | -90,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unbilled revenues | 602,000 | -174,000 | 3,186,000 | -1,055,000 | -7,403,000 | -6,175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use asset amortization | 1,101,000 | 1,086,000 | 1,083,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on the sale of property, plant, and equipment | 50,000 | 11,000 | -200,000 | 25,000 | 30,000 | 24,000 | 7,000 | -11,000 | 41,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operation | 29,000 | 3,000 | 61,000 | 1,156,000 | 5,000 | 4,000 | 5,000 | 5,000 | 4,000 | 5,000 | 4,000 | 5,000 | 4,000 | 104,000 | 1,232,000 | 1,022,000 | 392,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 7,807,000 | 9,229,000 | 8,439,000 | 6,991,000 | 8,714,000 | 8,541,000 | 6,925,000 | 14,689,000 | 6,737,000 | 7,998,000 | 5,185,000 | 5,349,000 | 9,650,000 | 7,703,000 | 6,588,000 | 7,137,000 | 10,704,000 | 9,899,000 | 7,378,000 | 5,877,000 | 4,571,000 | 5,278,000 | 3,645,000 | 22,871,000 | -143,000 | -1,216,000 | -2,862,000 | -24,795,000 | 6,835,000 | 6,893,000 | 5,117,000 | 7,778,000 | 7,013,000 | 5,936,000 | 4,691,000 | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from continuing operations to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing operations | 32,836,000 | 16,261,000 | 15,530,000 | 13,691,000 | 5,518,000 | 15,940,000 | 14,164,000 | -4,523,000 | 7,509,000 | 15,207,000 | 8,993,000 | 6,202,000 | 6,981,000 | 12,719,000 | 13,205,000 | 8,558,000 | -4,026,000 | 14,863,000 | 12,293,000 | 6,839,000 | 367,000 | 6,012,000 | 8,963,000 | -555,000 | -3,501,000 | 13,177,000 | 4,820,000 | 13,767,000 | 26,001,000 | 6,172,000 | 4,615,000 | 6,328,000 | 25,831,000 | 3,910,000 | -2,684,000 | 6,452,000 | ||||||||||||||||||||||||||||||||||||
net cash from discontinued operation | 5,000 | 3,000 | 2,000 | -41,000 | -40,000 | 3,000 | -2,000 | 1,000 | -106,000 | 11,000 | -524,000 | -760,000 | -75,000 | -158,000 | 106,000 | 2,000 | 3,000 | 1,000 | 2,000 | 3,000 | 156,000 | 2,000 | 2,000 | 3,000 | 25,000 | 10,000 | -28,000 | 3,000 | 2,290,000 | -534,000 | -521,000 | -575,000 | ||||||||||||||||||||||||||||||||||||||||
net cash from continuing operations for investing activities | -2,952,000 | -1,412,000 | -1,412,000 | -1,211,000 | 439,000 | -1,847,000 | -1,607,000 | -2,434,000 | -956,000 | -2,324,000 | -437,000 | -434,000 | -170,000 | -2,862,000 | 785,000 | -18,270,000 | -1,538,000 | -1,769,000 | -3,344,000 | 137,000 | -2,711,000 | -503,000 | -2,012,000 | -1,126,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 13,055,000 | 21,000,000 | 4,000,000 | 12,000,000 | 10,000,000 | 214,019,000 | 0 | 8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | -28,102,000 | -34,702,000 | -33,456,000 | -13,382,000 | -47,424,000 | -9,037,000 | -6,625,000 | -4,610,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | 0 | 0 | 0 | -1,091,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing operations for financing activities | 35,961,000 | -5,392,000 | -8,662,000 | 4,094,000 | 21,133,000 | -8,884,000 | -26,489,000 | 3,113,000 | -944,000 | -9,620,000 | -1,968,000 | -6,825,000 | -907,000 | -10,675,000 | -8,599,000 | -112,000 | -7,658,000 | -4,525,000 | -120,000 | -124,000 | 31,201,000 | -5,985,000 | -25,193,000 | -4,559,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
exchange rate effect on cash, cash equivalents, and restricted cash from continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash from discontinued operation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents, and restricted cash from continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation awards | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unbilled contract costs and fees | 3,892,000 | 386,000 | -1,834,000 | -1,134,000 | 1,694,000 | 895,000 | -3,495,000 | 4,313,000 | -3,641,000 | -777,000 | 1,817,000 | -120,000 | -1,713,000 | -1,766,000 | 2,065,000 | -621,000 | 4,170,000 | 3,678,000 | -2,452,000 | -5,160,000 | -739,000 | 595,000 | -987,000 | -622,000 | 527,000 | -269,000 | -1,356,000 | -1,426,000 | 4,715,000 | 952,000 | -2,032,000 | 287,000 | -1,865,000 | 7,793,000 | 521,000 | 7,803,000 | -3,333,000 | -10,925,000 | 3,242,000 | |||||||||||||||||||||||||||||||||
change in restricted cash | -643,000 | 1,430,000 | -497,000 | 590,000 | 4,000 | -1,517,000 | 782,000 | -58,000 | 474,000 | -629,000 | -438,000 | 68,000 | 0 | 361,000 | 271,000 | 488,000 | 985,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of company common stock | -4,880,000 | 3,253,000 | -1,909,000 | -9,332,000 | -1,918,000 | -1,334,000 | -4,692,000 | -1,422,000 | -7,096,000 | -1,281,000 | -6,643,000 | -685,000 | 0 | -381,000 | -3,341,000 | 33,640,000 | -18,507,000 | -6,851,000 | -12,004,000 | 0 | 0 | -1,425,000 | -3,760,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation awards | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange rate effect on cash and cash equivalents from continuing operations | 460,000 | -359,000 | 430,000 | -857,000 | 22,000 | -868,000 | -409,000 | 110,000 | -1,126,000 | 1,032,000 | -1,132,000 | 852,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents from continuing operations | 38,987,000 | 8,780,000 | 4,522,000 | -2,538,000 | 29,063,000 | 3,611,000 | -19,514,000 | 6,992,000 | 3,849,000 | 1,214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange rate effect on cash and cash equivalents | 4,079,000 | 2,314,000 | 1,311,000 | -147,000 | -1,646,000 | 490,000 | 1,984,000 | 2,561,000 | -1,938,000 | -1,493,000 | 334,000 | 2,535,000 | -1,310,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 4,782,000 | 14,300,000 | 53,000 | 9,024,000 | 2,939,000 | 2,281,000 | 3,563,000 | -2,032,000 | 6,775,000 | 5,924,000 | -4,639,000 | -3,026,000 | 164,000 | -969,000 | 1,599,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 71,487,000 | 0 | 0 | 65,530,000 | 0 | 0 | 45,378,000 | 0 | 0 | 50,032,000 | 54,553,000 | 0 | 0 | 46,950,000 | 0 | 0 | 61,805,000 | 0 | 0 | 45,675,000 | 0 | 0 | 40,139,000 | 0 | 0 | 61,553,000 | 0 | 0 | 39,634,000 | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 4,782,000 | 14,300,000 | 71,540,000 | 9,024,000 | -50,306,000 | 104,517,000 | 8,780,000 | 4,522,000 | 42,840,000 | 3,611,000 | -19,514,000 | 57,024,000 | 58,402,000 | 11,308,000 | -593,000 | 42,624,000 | 2,939,000 | -11,051,000 | 54,963,000 | 2,281,000 | 3,563,000 | 43,643,000 | 7,025,000 | -19,848,000 | 46,914,000 | 5,924,000 | -4,639,000 | 58,527,000 | 164,000 | -969,000 | 41,233,000 | |||||||||||||||||||||||||||||||||||||||||
issuance of note receivable | -2,813,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operation | 4,000 | 5,000 | -65,000 | 4,000 | 9,000 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefits from stock-based compensation awards | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short- and long-term obligations | -3,000,000 | -5,000,000 | -5,125,000 | -125,000 | -125,000 | -5,125,000 | -5,125,000 | -642,000 | -5,125,000 | -125,000 | -125,000 | -125,000 | 53,528,000 | -14,929,000 | -2,648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash from discontinued operation | 0 | 6,000 | 1,313,000 | 560,000 | 715,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to pension plan | -270,000 | -270,000 | -270,000 | -270,000 | -270,000 | -270,000 | -270,000 | -270,000 | -270,000 | -270,000 | -270,000 | -240,000 | -240,000 | -240,000 | -240,000 | -225,000 | -225,000 | -225,000 | -225,000 | -225,000 | -550,000 | -1,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on the sale of property, plant, and equipment | -4,000 | -346,000 | -36,000 | -26,000 | -96,000 | -78,000 | -103,000 | -96,000 | -10,000 | -2,305,000 | -13,000 | -5,000 | -796,000 | 81,000 | -314,000 | 1,000 | 5,000 | -11,000 | -652,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short-and long-term obligations | -12,125,000 | -125,000 | -4,125,000 | -7,250,000 | -5,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(income) income from discontinued operation | 37,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term obligations | -8,985,000 | -21,593,000 | -131,000 | -4,750,000 | -26,811,000 | -18,224,000 | -9,125,000 | -25,974,000 | -1,892,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of losses on accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from discontinued operation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for losses on accounts receivable | 94,000 | -319,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for recoveries on accounts receivable | -158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition consideration | -25,000 | -412,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of company common stock | 2,191,000 | 138,000 | 139,000 | 1,690,000 | 154,000 | 1,198,000 | 657,000 | 71,000 | 298,000 | 40,000 | 39,000 | 39,000 | 122,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared but unpaid | 1,401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend paid to minority shareholder | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange rate effect on cash from continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of company common stock | 221,000 | 32,000 | 106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired | -36,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquired business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities assumed of acquired business | -36,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents from continuing operations | -593,000 | -4,326,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -2,687,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -6,842,000 | 7,025,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 785,000 | 209,000 | 502,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, excluding the effects of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current accounts, net of effects of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of company common stock | 1,754,000 | 512,000 | 725,000 | 72,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on (recovery of) accounts receivable | 528,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effects of acquisitions and disposition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions consideration | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing operations in financing activities | -20,674,000 | 1,696,000 | -6,456,000 | -9,870,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on the sale of property, plant, and equipment | -1,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of subsidiary | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest expense | 46,000 | 143,000 | 97,000 | 89,000 | 96,000 | 87,000 | 48,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current accounts, net of effects of acquisitions and disposition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions and disposition | 0 | -1,599,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock option exercises | 370,000 | 983,000 | 49,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange rate effect on cash | -2,958,000 | -345,000 | 2,426,000 | 984,000 | 611,000 | 43,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current accounts, net of effects of acquisition and disposition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions and disposition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current accounts, net of effects of acquisitions and disposition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by discontinued operation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition costs capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of minority interest in subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in short- and long-term obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of restricted stock | 116,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current accounts: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition costs paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuances of company common stock | 1,047,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current accounts, net of effects of acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition costs capitalized (paid) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of short and long-term obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in short and long-term obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of company common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange rate effect on cash of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (reversal of) losses on accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of change in accounting principle, net of income tax benefit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for (reversal of) losses on accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring and unusual costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of available-for-sale investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of notes receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of subsidiary common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of company subordinated convertible debentures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of company common stock in public offering | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of company and subsidiary common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash restructuring and unusual costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to former affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of company and subsidiary common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer from thermo electron | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts forgiven in exchange for the acquisition of 49% minority interest in kadant composites inc. |
