LSB Industries, Inc(NYSE:LXU)
LSB Industries, Inc. manufactures, markets, and sells chemical products in the United States. It provides nitrogen-based fertilizers, such as ammonia, fertilizer grade ammonium nitrate (HDAN), and urea ammonia nitrate for fertilizer and fertilizer blends for corn and other crops, and NPK fertilizer ...
Website: http://www.lsbindustries.com
Founded: 1987
Full Time Employees: 593
Sector: Basic Materials
Industry: Chemicals
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-18 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-06-30 | 2006-03-31 | 2005-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 169,487,000 | 165,049,000 | 155,431,000 | 151,296,000 | 143,432,000 | 134,906,000 | 109,217,000 | 140,073,000 | 138,204,000 | 132,613,000 | 114,287,000 | 165,845,000 | 180,964,000 | 233,654,000 | 184,273,000 | 284,803,000 | 198,981,000 | 190,228,000 | 127,199,000 | 140,696,000 | 98,116,000 | 88,903,000 | 73,969,000 | 105,033,000 | 83,411,000 | 73,896,000 | 75,495,000 | 121,527,000 | 94,152,000 | 94,730,000 | 79,781,000 | 103,199,000 | 100,450,000 | 88,917,000 | 92,390,000 | 122,853,000 | 123,344,000 | 85,369,000 | 80,262,000 | 109,982,000 | 165,599,000 | 177,579,000 | 157,685,000 | 376,517,000 | 193,858,000 | 181,277,000 | 551,233,000 | 380,187,000 | 178,525,000 | 149,035,000 | 530,252,000 | 352,902,000 | 150,679,000 | 177,137,000 | 581,894,000 | 399,520,000 | 190,245,000 | 215,364,000 | 589,892,000 | 413,112,000 | 451,754,000 | 244,017,000 | 111,744,000 | ||||||||||||||
yoy | 18.17% | 22.34% | 42.31% | 8.01% | 3.78% | 1.73% | -4.44% | -15.54% | -23.63% | -43.24% | -37.98% | -41.77% | -9.05% | 22.83% | 44.87% | 102.42% | 102.80% | 113.97% | 71.96% | 33.95% | 17.63% | 20.31% | -2.02% | -13.57% | -11.41% | -21.99% | -5.37% | 17.76% | -6.27% | 6.54% | -13.65% | -16.00% | -18.56% | 4.16% | 15.11% | 11.70% | -25.52% | -51.93% | -49.10% | -70.79% | -14.58% | -2.04% | -71.39% | -0.97% | 8.59% | 21.63% | 3.96% | 7.73% | 18.48% | -15.86% | -8.87% | -11.67% | -20.80% | -17.75% | -1.36% | -3.29% | 304.28% | ||||||||||||||||||||
qoq | 2.69% | 6.19% | 2.73% | 5.48% | 6.32% | 23.52% | -22.03% | 1.35% | 4.22% | 16.04% | -31.09% | -8.35% | -22.55% | 26.80% | -35.30% | 43.13% | 4.60% | 49.55% | -9.59% | 43.40% | 10.36% | 20.19% | -29.58% | 25.92% | 12.88% | -2.12% | -37.88% | 29.08% | -0.61% | 18.74% | -22.69% | 2.74% | 12.97% | -3.76% | -24.80% | -0.40% | 44.48% | 6.36% | -27.02% | -33.59% | -6.75% | 12.62% | -58.12% | 94.22% | 6.94% | -67.11% | 44.99% | 112.96% | 19.79% | -71.89% | 50.25% | 134.21% | -14.94% | -69.56% | 45.65% | 110.00% | -11.66% | -63.49% | 42.79% | 118.37% | |||||||||||||||||
cost of sales | 133,693,000 | 123,847,000 | 129,888,000 | 128,123,000 | 129,048,000 | 128,857,000 | 117,162,000 | 112,658,000 | 115,926,000 | 120,604,000 | 117,673,000 | 129,813,000 | 139,359,000 | 141,070,000 | 162,144,000 | 141,879,000 | 108,251,000 | 111,764,000 | 109,752,000 | 105,688,000 | 90,056,000 | 92,368,000 | 75,028,000 | 86,012,000 | 80,860,000 | 86,173,000 | 85,228,000 | 101,850,000 | 86,834,000 | 82,319,000 | 89,523,000 | 100,126,000 | 90,357,000 | 99,121,000 | 99,675,000 | 111,513,000 | 111,729,000 | 94,261,000 | 116,641,000 | 107,853,000 | 150,590,000 | 164,391,000 | 144,406,000 | 299,276,000 | 151,499,000 | 149,899,000 | 429,256,000 | 282,596,000 | 129,803,000 | 118,469,000 | 417,262,000 | 288,821,000 | 125,257,000 | 136,767,000 | 438,528,000 | 289,341,000 | 145,801,000 | 152,543,000 | 429,695,000 | 287,172,000 | 349,873,000 | 199,507,000 | 92,197,000 | ||||||||||||||
gross profit | 35,794,000 | 41,202,000 | 25,543,000 | 23,173,000 | 14,384,000 | 6,049,000 | -7,945,000 | 27,415,000 | 22,278,000 | 12,009,000 | -3,386,000 | 36,032,000 | 41,605,000 | 92,584,000 | 22,129,000 | 142,924,000 | 90,730,000 | 78,464,000 | 17,447,000 | 35,008,000 | 8,060,000 | -3,465,000 | -1,059,000 | 19,021,000 | 2,551,000 | -12,277,000 | -9,733,000 | 19,677,000 | 7,318,000 | 12,411,000 | -9,742,000 | 3,073,000 | 10,093,000 | -10,204,000 | -7,285,000 | 11,340,000 | 11,615,000 | -8,892,000 | -36,379,000 | 2,129,000 | 15,009,000 | 13,188,000 | 13,279,000 | 77,241,000 | 42,359,000 | 31,378,000 | 121,977,000 | 97,591,000 | 48,722,000 | 30,566,000 | 112,990,000 | 64,081,000 | 25,422,000 | 40,370,000 | 143,366,000 | 110,179,000 | 44,444,000 | 62,821,000 | 160,197,000 | 125,940,000 | 101,881,000 | 44,510,000 | 19,547,000 | ||||||||||||||
yoy | 148.85% | 581.14% | -421.50% | -15.47% | -35.43% | -49.63% | 134.64% | -23.91% | -46.45% | -87.03% | -115.30% | -74.79% | -54.14% | 18.00% | 26.84% | 308.26% | 1025.68% | -2364.47% | -1747.50% | 84.05% | 215.95% | -71.78% | -89.12% | -3.33% | -65.14% | -198.92% | -0.09% | 540.32% | -27.49% | -221.63% | 33.73% | -72.90% | -13.10% | 14.75% | -79.97% | 432.64% | -22.61% | -167.42% | -373.96% | -97.24% | -64.57% | -57.97% | -89.11% | -20.85% | -13.06% | 2.66% | 7.95% | 52.29% | 91.65% | -24.29% | -21.19% | -41.84% | -42.80% | -35.74% | -10.51% | -12.51% | 421.21% | ||||||||||||||||||||
qoq | -13.13% | 61.30% | 10.23% | 61.10% | 137.79% | -176.14% | -128.98% | 23.06% | 85.51% | -454.67% | -109.40% | -13.40% | -55.06% | 318.38% | -84.52% | 57.53% | 15.63% | 349.73% | -50.16% | 334.34% | -332.61% | 227.20% | -105.57% | 645.63% | -120.78% | 26.14% | -149.46% | 168.88% | -41.04% | -227.40% | -417.02% | -69.55% | -198.91% | 40.07% | -164.24% | -2.37% | -230.62% | -75.56% | -1808.74% | -85.82% | 13.81% | -0.69% | -82.81% | 82.35% | 35.00% | -74.28% | 24.99% | 100.30% | 59.40% | -72.95% | 76.32% | 152.07% | -37.03% | -71.84% | 30.12% | 147.91% | -29.25% | -60.79% | 27.20% | 127.71% | |||||||||||||||||
gross margin % | 21.12% | 24.96% | 16.43% | 15.32% | 10.03% | 4.48% | -7.27% | 19.57% | 16.12% | 9.06% | -2.96% | 21.73% | 22.99% | 39.62% | 12.01% | 50.18% | 45.60% | 41.25% | 13.72% | 24.88% | 8.21% | -3.90% | -1.43% | 18.11% | 3.06% | -16.61% | -12.89% | 16.19% | 7.77% | 13.10% | -12.21% | 2.98% | 10.05% | -11.48% | -7.89% | 9.23% | 9.42% | -10.42% | -45.33% | 1.94% | 9.06% | 7.43% | 8.42% | 20.51% | 21.85% | 17.31% | 22.13% | 25.67% | 27.29% | 20.51% | 21.31% | 18.16% | 16.87% | 22.79% | 24.64% | 27.58% | 23.36% | 29.17% | 27.16% | 30.49% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 22.55% | NaN% | NaN% | 18.24% | 17.49% | |
selling, general and administrative expense | 13,825,000 | 11,177,000 | 10,333,000 | 9,844,000 | 10,153,000 | 9,884,000 | 10,042,000 | 11,547,000 | 10,294,000 | 8,765,000 | 8,512,000 | 9,436,000 | 9,867,000 | 9,717,000 | 9,138,000 | 9,638,000 | 10,935,000 | 9,090,000 | 11,600,000 | 8,545,000 | 8,793,000 | 6,506,000 | 7,068,000 | 8,504,000 | 10,006,000 | 9,467,000 | 9,115,000 | 8,366,000 | 7,224,000 | 15,031,000 | 9,080,000 | 8,397,000 | 8,303,000 | 8,238,000 | 7,975,000 | 8,232,000 | 10,545,000 | 8,438,000 | 9,962,000 | 10,874,000 | 26,862,000 | 22,690,000 | 29,382,000 | 60,216,000 | 28,191,000 | 26,522,000 | 77,364,000 | 52,156,000 | 27,658,000 | 25,989,000 | 74,685,000 | 49,616,000 | 24,491,000 | 24,000,000 | 65,988,000 | 44,277,000 | 21,391,000 | 21,606,000 | 64,737,000 | 43,102,000 | 55,821,000 | 29,575,000 | |||||||||||||||
other income | -1,187,000 | -176,000 | -263,000 | -167,000 | 545,000 | -94,000 | -1,251,000 | -5,000 | -409,000 | 138,000 | -273,000 | -725,000 | -271,000 | -77,000 | -298,000 | 1,418,000 | 1,113,000 | 509,000 | -1,356,000 | 4,707,000 | 3,756,000 | 2,030,000 | 1,012,000 | 1,106,000 | 722,000 | 167,000 | 1,291,000 | 2,532,000 | 2,383,000 | 853,000 | 691,000 | -47,000 | |||||||||||||||||||||||||||||||||||||||||||||
operating income | 23,156,000 | 26,684,000 | 15,629,000 | 10,493,000 | 4,468,000 | -6,745,000 | -24,423,000 | 14,403,000 | 11,260,000 | 3,245,000 | -9,499,000 | 27,496,000 | 30,535,000 | 82,683,000 | 13,066,000 | 132,658,000 | 79,971,000 | 69,688,000 | 5,373,000 | 26,457,000 | -470,000 | -10,230,000 | -9,002,000 | 10,684,000 | -6,987,000 | -31,276,000 | -19,231,000 | 11,345,000 | 71,000 | -2,483,000 | -16,557,000 | -5,869,000 | 1,884,000 | -20,751,000 | -15,363,000 | -298,000 | 2,321,000 | -18,099,000 | -45,932,000 | -8,883,000 | -12,243,000 | -12,648,000 | -54,887,000 | 16,783,000 | 14,223,000 | 4,934,000 | 48,428,000 | 49,625,000 | 25,861,000 | 70,177,000 | 35,131,000 | 11,988,000 | -237,000 | 18,361,000 | 77,294,000 | 65,405,000 | 23,082,000 | 41,640,000 | 94,803,000 | 82,311,000 | 47,773,000 | 14,392,000 | 5,346,000 | ||||||||||||||
yoy | 418.26% | -495.61% | -163.99% | -27.15% | -60.32% | -307.86% | 157.11% | -47.62% | -63.12% | -96.08% | -172.70% | -79.27% | -61.82% | 18.65% | 143.18% | 401.41% | -17115.11% | -781.21% | -159.69% | 147.63% | -93.27% | -67.29% | -53.19% | -5.83% | -9940.85% | 1159.61% | 16.15% | -293.30% | -96.23% | -88.03% | 7.77% | 1869.46% | -18.83% | 14.65% | -66.55% | -96.65% | -118.96% | 43.10% | -16.32% | -152.93% | -186.08% | -356.34% | -213.34% | -66.18% | -45.00% | -92.97% | 37.85% | 313.96% | -11011.81% | 282.21% | -54.55% | -81.67% | -101.03% | -55.91% | -18.47% | -20.54% | 793.62% | ||||||||||||||||||||
qoq | -13.22% | 70.73% | 48.95% | 134.85% | -166.24% | -72.38% | -269.57% | 27.91% | 247.00% | -134.16% | -134.55% | -9.95% | -63.07% | 532.81% | -90.15% | 65.88% | 14.76% | 1197.00% | -79.69% | -5729.15% | -95.41% | 13.64% | -184.26% | -252.91% | -77.66% | 62.63% | -269.51% | 15878.87% | -102.86% | -85.00% | 182.11% | -411.52% | -109.08% | 35.07% | 5055.37% | -112.84% | -112.82% | -60.60% | 417.08% | -27.44% | -3.20% | -76.96% | -427.04% | 18.00% | 188.27% | -89.81% | -2.41% | 91.89% | -63.15% | 99.76% | 193.05% | -5158.23% | -101.29% | -76.25% | 18.18% | 183.36% | -44.57% | -56.08% | 15.18% | 169.21% | |||||||||||||||||
operating margin % | 13.66% | 16.17% | 10.06% | 6.94% | 3.12% | -5.00% | -22.36% | 10.28% | 8.15% | 2.45% | -8.31% | 16.58% | 16.87% | 35.39% | 7.09% | 46.58% | 40.19% | 36.63% | 4.22% | 18.80% | -0.48% | -11.51% | -12.17% | 10.17% | -8.38% | -42.32% | -25.47% | 9.34% | 0.08% | -2.62% | -20.75% | -5.69% | 1.88% | -23.34% | -16.63% | -0.24% | 1.88% | -21.20% | -57.23% | -8.08% | -7.39% | -7.12% | -34.81% | 4.46% | 7.34% | 2.72% | 8.79% | 13.05% | 14.49% | 47.09% | 6.63% | 3.40% | -0.16% | 10.37% | 13.28% | 16.37% | 12.13% | 19.33% | 16.07% | 19.92% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 10.58% | NaN% | NaN% | 5.90% | 4.78% | |
interest expense | 7,117,000 | 7,344,000 | 7,363,000 | 7,886,000 | 8,064,000 | 8,223,000 | 8,115,000 | 8,385,000 | 9,729,000 | 9,923,000 | 7,165,000 | 11,836,000 | 12,212,000 | 12,372,000 | 12,193,000 | 12,307,000 | 9,955,000 | 11,760,000 | 12,956,000 | 12,290,000 | 12,372,000 | 12,606,000 | 12,554,000 | 12,476,000 | 13,479,000 | 12,080,000 | 12,007,000 | 11,315,000 | 10,987,000 | 11,056,000 | 11,009,000 | 11,693,000 | 9,306,000 | 9,326,000 | 9,291,000 | 9,292,000 | 9,358,000 | 9,816,000 | 13,333,000 | 6,446,000 | 1,350,000 | 876,000 | 877,000 | 5,628,000 | 3,398,000 | 4,141,000 | 17,458,000 | 12,379,000 | 6,708,000 | 7,324,000 | 6,662,000 | 1,267,000 | 731,000 | 437,000 | 3,800,000 | 2,311,000 | 1,132,000 | 1,177,000 | 5,481,000 | 3,580,000 | 8,062,000 | 5,761,000 | 2,875,000 | ||||||||||||||
non-operating other income | -1,516,000 | -1,150,000 | -1,385,000 | -1,542,000 | -1,673,000 | -2,285,750 | -2,674,000 | -2,908,000 | -3,561,000 | -2,732,250 | -3,689,000 | -3,764,000 | -128,000 | -868,000 | -331,000 | 231,000 | 109,250 | 2,451,000 | -3,970,000 | 231,000 | -23,000 | -84,000 | -35,000 | -39,000 | -242,000 | -153,000 | -77,000 | -90,000 | -10,000 | 24,000 | 16,000 | -11,000 | -270,000 | -272,000 | -5,000 | -750 | -3,000 | -5,000 | -605,000 | -497,000 | -30,000 | ||||||||||||||||||||||||||||||||||||
income before income taxes | 17,555,000 | 2,954,500 | 9,651,000 | 4,090,000 | -1,923,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | -2,130,000 | -248,000 | -752,000 | -1,370,000 | -1,299,000 | 4,324,000 | -922,000 | -30,018,000 | -6,698,000 | -2,761,000 | -1,282,000 | -7,686,750 | -22,226,000 | -3,671,000 | -4,460,500 | -21,982,000 | 7,654,000 | -745,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 19,685,000 | 16,132,000 | 7,115,000 | 3,006,000 | -1,640,000 | -9,149,000 | -25,382,000 | 9,555,000 | 5,623,000 | -5,347,000 | -7,726,000 | 25,095,000 | 15,901,000 | 65,870,000 | 2,312,000 | 103,399,000 | 58,766,000 | 42,082,000 | -8,928,000 | 23,670,000 | -13,279,000 | -21,692,000 | -20,402,000 | -365,000 | -19,452,000 | -27,714,000 | -30,794,000 | 6,631,000 | -11,540,000 | -13,045,000 | -26,084,000 | -27,506,000 | -5,591,000 | 914,000 | -17,112,000 | -7,033,000 | -5,986,000 | -21,533,000 | 133,551,000 | 15,091,000 | -14,941,000 | -8,068,000 | -33,763,000 | 7,066,000 | 6,649,000 | 657,000 | 18,977,000 | 22,754,000 | 11,641,000 | 37,343,000 | 17,619,000 | 7,359,000 | -68,000 | 11,560,000 | 47,044,000 | 40,336,000 | 14,303,000 | 27,988,000 | 55,854,000 | 49,548,000 | 42,335,000 | 9,202,000 | 2,556,000 | ||||||||||||||
yoy | -1300.30% | -276.33% | -128.03% | -68.54% | -129.17% | 71.11% | 228.53% | -61.92% | -64.64% | -108.12% | -434.17% | -75.73% | -72.94% | 56.53% | -125.90% | 336.84% | -542.55% | -294.00% | -56.24% | -6584.93% | -31.73% | -21.73% | -33.75% | -105.50% | 68.56% | 112.45% | 18.06% | -124.11% | 106.40% | -1527.24% | 52.43% | 291.10% | -6.60% | -104.24% | -112.81% | -146.60% | -59.94% | 166.89% | -495.55% | 113.57% | -324.71% | -1328.01% | -277.92% | -68.95% | -42.88% | -98.24% | 7.71% | 209.20% | -17219.12% | 223.04% | -62.55% | -81.76% | -100.48% | -58.70% | -15.77% | -18.59% | 1556.30% | ||||||||||||||||||||
qoq | 22.02% | 126.73% | 136.69% | -283.29% | -82.07% | -63.95% | -365.64% | 69.93% | -205.16% | -30.79% | -130.79% | 57.82% | -75.86% | 2749.05% | -97.76% | 75.95% | 39.65% | -571.35% | -137.72% | -278.25% | -38.78% | 6.32% | 5489.59% | -98.12% | -29.81% | -10.00% | -564.39% | -157.46% | -11.54% | -49.99% | -5.17% | 391.97% | -711.71% | -105.34% | 143.31% | 17.49% | -72.20% | -116.12% | 784.97% | -201.00% | 85.19% | -76.10% | -577.82% | 6.27% | 912.02% | -96.54% | -16.60% | 95.46% | -68.83% | 111.95% | 139.42% | -10922.06% | -100.59% | -75.43% | 16.63% | 182.01% | -48.90% | -49.89% | 12.73% | 260.02% | |||||||||||||||||
net income margin % | 11.61% | 9.77% | 4.58% | 1.99% | -1.14% | -6.78% | -23.24% | 6.82% | 4.07% | -4.03% | -6.76% | 15.13% | 8.79% | 28.19% | 1.25% | 36.31% | 29.53% | 22.12% | -7.02% | 16.82% | -13.53% | -24.40% | -27.58% | -0.35% | -23.32% | -37.50% | -40.79% | 5.46% | -12.26% | -13.77% | -32.69% | -26.65% | -5.57% | 1.03% | -18.52% | -5.72% | -4.85% | -25.22% | 166.39% | 13.72% | -9.02% | -4.54% | -21.41% | 1.88% | 3.43% | 0.36% | 3.44% | 5.98% | 6.52% | 25.06% | 3.32% | 2.09% | -0.05% | 6.53% | 8.08% | 10.10% | 7.52% | 13.00% | 9.47% | 11.99% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 9.37% | NaN% | NaN% | 3.77% | 2.29% | |
net income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | 3,341,000 | -419,000 | 2,836,000 | -237,000 | 2,910,000 | 6,436,000 | 1,465,000 | 724,000 | -1,000 | -2,399,000 | -900,000 | 1,203,000 | 184,000 | -75,000 | 628,000 | -314,000 | 474,000 | 6,000 | 259,000 | 875,000 | -468,000 | 9,532,000 | 383,000 | -34,000 | 23,000 | -137,000 | -2,265,000 | 2,309,000 | 103,000 | 3,406,000 | 390,000 | 106,000 | |||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 14,750 | 59,000 | -2,161,000 | -8,644,000 | 28,250 | 5,951,000 | 324,000 | 1,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | 4,599,000 | 2,536,000 | 1,084,000 | -283,000 | -4,055,000 | -4,482,000 | 1,250,000 | 603,000 | 2,351,000 | -5,249,000 | 2,973,000 | 5,898,000 | 6,897,000 | 780,000 | 20,382,000 | 11,115,000 | -46,750 | 19,000 | 42,000 | -339,000 | -15,108,000 | -483,000 | -5,733,000 | 400,000 | 764,000 | -2,426,000 | -610,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | -753,250 | -1,879,000 | -1,134,000 | -2,500,000 | -10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before provision for income taxes | -13,204,000 | -29,864,000 | 10,805,000 | 6,226,000 | -2,996,000 | -12,975,000 | 28,068,000 | 21,799,000 | 49,188,500 | 3,092,000 | 123,781,000 | 69,881,000 | 319,000 | -8,909,000 | -13,237,000 | -19,791,000 | -10,379,750 | -31,277,000 | 898,000 | -11,140,000 | -14,551,250 | -28,510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-operating other expense | -3,476,000 | -2,456,000 | -2,219,000 | -3,430,000 | 135,000 | -44,000 | 1,326,000 | 745,000 | 395,000 | 597,000 | 216,000 | -675,000 | -151,250 | 39,000 | 224,000 | -1,258,000 | 944,000 | -909,000 | 103,000 | -844,000 | 204,000 | 1,956,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends on convertible preferred stocks | 73,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends on series e redeemable preferred stock | 10,190,000 | 10,213,000 | 9,511,000 | 9,297,000 | 8,889,000 | 8,689,000 | 8,307,000 | 8,120,000 | 7,764,000 | 7,589,000 | 7,256,000 | 7,092,000 | 6,782,000 | 6,628,000 | 6,338,000 | 6,195,000 | 5,923,000 | 5,789,000 | 5,536,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of series e redeemable preferred stock | 499,000 | 513,000 | 511,000 | 509,000 | 508,000 | 505,000 | 504,000 | 502,000 | 500,000 | 497,000 | 496,000 | 493,000 | 481,000 | 802,000 | 1,599,000 | 1,635,000 | 1,635,000 | 1,618,000 | 1,599,000 | 1,636,000 | 12,137,000 | 2,241,000 | 2,243,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deemed dividend on series e and series f redeemable preferred stocks | 231,812,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | 65,870,000 | 2,312,000 | 103,399,000 | 58,766,000 | 12,646,000 | -35,011,000 | -6,991,000 | -24,745,000 | -14,515,000 | -13,196,000 | -28,027,000 | 112,047,000 | 5,055,000 | -24,609,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to participating securities | 223,000 | -627,000 | 1,920,000 | 91,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | 42,009,000 | -251,504,000 | -23,376,000 | -31,573,000 | -29,874,000 | -9,634,000 | -28,338,000 | -36,411,000 | -39,133,000 | -1,530,000 | -19,367,000 | -20,509,000 | -33,422,000 | -13,603,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and dilutive net loss per common share | -1,735 | -6,390 | -820 | -602.5 | -1,060 | -340 | -1,010 | -535 | -1,390 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before benefit for income taxes | 23,422,000 | -1,664,000 | -23,182,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before benefit for income taxes | -10,806,750 | -21,772,000 | -6,513,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and dilutive net loss per common share: | -50 | -690 | -745 | -1,220 | -490 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and dilutive net income per common share: | -1,270 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations before benefit for income taxes | -30,180,000 | -23,810,000 | -9,794,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -162,000 | -17,112,000 | -7,033,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of taxes | 3,657,000 | 173,041,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, including taxes | 22,779,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before benefit for income taxes | -7,268,000 | -23,422,500 | -61,716,000 | -11,359,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | -5,986,000 | -25,190,000 | -39,490,000 | -7,688,000 | -14,939,000 | -8,047,000 | -33,759,000 | 7,099,000 | 6,679,000 | 718,000 | 19,005,000 | 22,777,000 | 11,643,000 | 37,473,000 | 17,668,000 | 7,418,000 | -68,000 | 11,622,000 | 47,164,000 | 40,454,000 | 14,324,000 | 28,002,000 | 55,982,000 | 49,658,000 | 41,987,000 | 9,333,000 | 2,656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of natural gas properties | 9,917,500 | 39,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend on series e redeemable preferred stock | 5,587,750 | 7,372,000 | 7,629,000 | 7,350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before provision for income taxes | -15,549,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss from discontinued operations | 2,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) losses on accounts receivable | 88,000 | -161,000 | 513,000 | 22,000 | -159,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property insurance recoveries in excess of losses incurred | -5,147,000 | -5,147,000 | -5,147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before benefit for income taxes and equity in earnings of affiliate | -11,125,500 | -55,741,000 | 19,230,000 | -984,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of affiliate | -79,000 | -79,000 | -67,000 | 16,000 | -452,000 | -343,000 | -171,000 | -171,000 | -510,000 | -171,000 | -168,000 | -375,000 | -654,000 | -405,000 | -205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 21,000 | 4,000 | 33,000 | 30,000 | 23,000 | 2,000 | 179,010 | -10 | 59,000 | 62,000 | 120,000 | 118,000 | 21,000 | 14,000 | 128,000 | 110,000 | 20 | 131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends on preferred stocks | 75,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 305,000 | 305,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income applicable to common stock | -6,749,250 | -33,763,000 | 6,766,000 | 6,349,000 | 657,000 | 18,677,000 | 22,454,000 | 11,341,000 | 37,343,000 | 17,319,000 | 7,059,000 | -368,000 | 11,560,000 | 46,744,000 | 40,036,000 | 14,003,000 | 27,988,000 | 55,549,000 | 49,243,000 | 36,727,000 | 8,098,000 | 2,004,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 22,799,000 | 22,711,000 | 22,675,000 | 22,558,000 | 22,539,000 | 22,533,000 | 22,447,000 | 22,431,000 | 22,424,000 | 22,346,000 | 22,332,000 | 22,324,000 | 21,851,000 | 21,657,000 | 19,150,000 | 13,769,000 | 13,762,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 22,799,000 | 23,412,000 | 23,047,000 | 23,662,000 | 23,650,000 | 23,640,000 | 23,587,000 | 22,915,000 | 22,424,000 | 23,528,000 | 23,516,000 | 23,524,000 | 23,499,000 | 23,485,000 | 22,990,000 | 20,914,000 | 18,220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -297.5 | -1,480 | 300 | 280 | 1,000 | 500 | 310 | -20 | 1,790 | 630 | 2,270 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -297.5 | -1,480 | 290 | 280 | 960 | 490 | 310 | -20 | 1,720 | 610 | 2,120 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before provisions (benefit) for income taxes and equity in earnings of affiliate | 11,239,000 | 7,803,000 | 31,212,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions (benefit) for income taxes | 4,140,000 | 3,071,500 | 12,286,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before provisions for income taxes and equity in earnings of affiliate | 10,860,000 | 37,399,000 | 62,943,000 | 27,183,000 | 10,697,000 | 21,955,000 | 40,460,000 | 89,189,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for income taxes | 4,181,000 | 14,701,000 | 25,454,000 | 9,967,000 | 3,622,000 | 6,484,000 | 27,110,000 | 23,253,000 | 7,802,000 | 12,626,000 | 33,582,000 | 29,149,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for (recovery of) losses on accounts receivable | 220,000 | -86,000 | -156,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) from discontinued operations | 7,000 | 28,000 | 12,250 | 49,000 | -348,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -297.5 | -1,480 | 300 | 280 | 1,000 | 500 | 310 | -20 | 1,790 | 630 | 2,270 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 21,000 | 4,000 | 33,000 | 30,000 | 23,000 | 2,000 | 179,010 | -10 | 59,000 | 62,000 | 120,000 | 118,000 | 21,000 | 14,000 | 128,000 | 110,000 | 20 | 131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for (recoveries of) losses on accounts receivable | 45,500 | 182,000 | -46,250 | -185,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for losses on accounts receivable | 266,000 | 100,000 | 123,000 | 40,000 | 874,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on extinguishment of debt | 34,000 | 136,000 | 136,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before provisions for income taxes and equity in earnings and losses of affiliate | 18,441,000 | 73,764,000 | 63,366,000 | 78,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses (earnings) of affiliate | -341,000 | -207,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recoveries of) losses on accounts receivable | 40,000 | 160,000 | 121,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before provisions (benefits) for income taxes and equity in earnings of affiliate | 40,316,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions (benefits) for income taxes | -1,017,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend requirements and stock dividends on preferred stock exchanged in march 2007 | 4,971,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other preferred stock dividends and dividend requirements | 637,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before benefit from income taxes and equity in earnings of affiliate | 9,128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | 200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividend requirements | -1,104,000 | 552,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 14,142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before provision for income taxes and equity in earnings of affiliate | 2,501,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2008-09-30 | 2008-06-18 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 20,641,000 | 19,511,000 | 27,951,000 | 5,614,000 | 15,030,000 | 20,230,000 | 42,283,000 | 216,257,000 | 125,991,000 | 98,500,000 | 46,824,000 | 45,072,000 | 48,949,000 | 63,769,000 | 19,635,000 | 125,231,000 | 254,299,000 | 82,144,000 | 32,855,000 | 17,625,000 | 14,232,000 | 16,264,000 | 42,094,000 | 56,513,000 | 37,483,000 | 22,791,000 | 66,783,000 | 57,971,000 | 21,705,000 | 26,048,000 | 42,746,000 | 28,667,000 | 33,619,000 | 53,065,000 | 67,213,000 | 60,017,000 | 76,010,000 | 4,368,000 | 39,529,000 | 35,302,000 | 10,929,000 | ||||||||||||||||||
short-term investments | 161,042,000 | 128,960,000 | 124,015,000 | 119,278,000 | 148,516,000 | 163,971,000 | 157,060,000 | 139,238,000 | 207,434,000 | 270,702,000 | 268,762,000 | 376,882,000 | 330,553,000 | 365,573,000 | 325,566,000 | 89,311,000 | |||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 52,864,000 | 57,609,000 | 47,029,000 | 51,653,000 | 52,199,000 | 39,083,000 | 44,601,000 | 42,242,000 | 54,108,000 | 40,749,000 | 47,303,000 | 51,431,000 | 60,251,000 | 75,494,000 | 107,847,000 | 97,406,000 | 97,515,000 | 86,902,000 | 66,082,000 | 67,431,000 | 60,503,000 | 42,929,000 | 39,945,000 | 42,569,000 | 51,060,000 | 40,203,000 | 33,459,000 | 52,680,000 | 46,524,000 | 67,043,000 | 58,298,000 | 62,634,000 | 59,570,000 | 44,922,000 | 51,013,000 | 51,299,000 | 39,781,000 | 50,328,000 | 87,496,000 | 5,571,000 | -7,637,000 | 2,268,000 | -317,000 | -13,696,000 | -9,796,000 | 7,935,000 | -7,501,000 | 2,305,000 | -215,000 | 15,000 | -20,656,000 | -16,478,000 | 68,209,000 | 52,000 | |||||
allowance for doubtful accounts | -363,000 | -401,000 | -384,000 | -364,000 | -328,000 | -323,000 | -326,000 | -327,000 | -366,000 | -364,000 | -691,000 | -692,000 | -693,000 | -699,000 | -620,000 | -652,000 | -463,000 | -474,000 | -377,000 | -377,000 | -378,000 | -378,000 | -392,000 | -397,000 | -328,000 | -261,000 | -458,000 | -466,000 | -475,000 | -351,000 | |||||||||||||||||||||||||||||
inventories: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finished goods | 20,906,000 | 16,705,000 | 18,391,000 | 22,635,000 | 23,701,000 | 22,382,000 | 19,259,000 | 19,202,000 | 19,643,000 | 26,329,000 | 22,554,000 | 21,281,000 | 28,102,000 | 28,893,000 | 28,165,000 | 34,144,000 | 25,810,000 | 14,688,000 | 16,536,000 | 12,781,000 | 17,649,000 | 17,778,000 | 17,637,000 | 12,968,000 | 24,632,000 | 21,738,000 | 18,931,000 | 17,651,000 | 30,301,000 | 27,726,000 | 16,447,000 | 19,532,000 | 17,153,000 | 15,910,000 | 11,695,000 | 26,433,000 | 23,431,000 | ||||||||||||||||||||||
raw materials | 2,334,000 | 1,605,000 | 1,408,000 | 1,812,000 | 1,788,000 | 2,519,000 | 2,127,000 | 2,068,000 | 2,320,000 | 1,799,000 | 1,490,000 | 1,420,000 | 1,530,000 | 1,990,000 | 1,565,000 | 1,831,000 | 1,590,000 | 1,895,000 | 1,670,000 | 1,521,000 | 1,569,000 | 1,795,000 | 1,565,000 | 1,364,000 | 1,671,000 | 1,573,000 | 1,704,000 | 1,935,000 | 2,239,000 | 1,483,000 | 1,488,000 | 1,362,000 | 4,847,000 | 1,377,000 | 1,554,000 | 20,313,000 | 11,328,000 | ||||||||||||||||||||||
total inventories | 23,240,000 | 18,310,000 | 19,799,000 | 24,447,000 | 25,489,000 | 24,901,000 | 21,386,000 | 21,270,000 | 21,963,000 | 28,128,000 | 24,044,000 | 22,701,000 | 29,632,000 | 30,883,000 | 29,730,000 | 35,975,000 | 27,400,000 | 16,583,000 | 18,206,000 | 14,302,000 | 19,218,000 | 19,573,000 | 19,202,000 | 14,332,000 | 26,303,000 | 23,311,000 | 20,635,000 | 19,586,000 | 32,540,000 | 29,209,000 | 17,935,000 | 20,894,000 | 22,000,000 | 17,287,000 | 13,249,000 | 48,639,000 | 37,080,000 | ||||||||||||||||||||||
supplies, prepaid items and other: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid insurance | 8,953,000 | 12,588,000 | 1,704,000 | 5,925,000 | 10,116,000 | 14,345,000 | 2,014,000 | 6,153,000 | 10,768,000 | 14,846,000 | 1,863,000 | 7,084,000 | 12,271,000 | 17,429,000 | 1,758,000 | 6,174,000 | 10,557,000 | 14,244,000 | 1,879,000 | 5,682,000 | 10,051,000 | 12,315,000 | 1,478,000 | 5,195,000 | 8,722,000 | 11,837,000 | 1,478,000 | 5,032,000 | 7,933,000 | 10,924,000 | 1,657,000 | 7,813,000 | 10,535,000 | 1,606,000 | 5,057,000 | 11,217,000 | 1,680,000 | 7,959,000 | 3,189,000 | 1,321,000 | 2,396,000 | ||||||||||||||||||
precious metals | 15,793,000 | 14,538,000 | 12,143,000 | 13,198,000 | 12,342,000 | 11,596,000 | 11,675,000 | 12,447,000 | 11,560,000 | 12,094,000 | 12,544,000 | 13,100,000 | 14,474,000 | 13,323,000 | 14,843,000 | 13,929,000 | 13,945,000 | 14,945,000 | 10,670,000 | 7,801,000 | 6,674,000 | 6,787,000 | 7,179,000 | 7,682,000 | 7,269,000 | 7,411,000 | 8,491,000 | 8,806,000 | 8,648,000 | 9,375,000 | 12,669,000 | 6,026,000 | |||||||||||||||||||||||||||
supplies | 34,080,000 | 33,399,000 | 33,163,000 | 32,834,000 | 32,405,000 | 31,995,000 | 31,421,000 | 31,257,000 | 30,682,000 | 30,486,000 | 30,251,000 | 29,730,000 | 28,570,000 | 27,501,000 | 27,036,000 | 27,263,000 | 27,066,000 | 26,558,000 | 26,011,000 | 25,878,000 | 25,406,000 | 25,288,000 | 25,174,000 | 25,221,000 | 25,162,000 | 24,689,000 | 25,169,000 | 25,494,000 | 25,276,000 | 24,576,000 | 27,738,000 | 28,649,000 | 27,729,000 | 27,081,000 | 26,261,000 | 24,100,000 | 22,568,000 | 20,003,000 | |||||||||||||||||||||
other | 4,051,000 | 5,380,000 | 2,349,000 | 2,627,000 | 3,558,000 | 3,916,000 | 4,123,000 | 2,627,000 | 2,767,000 | 2,337,000 | 4,409,000 | 2,904,000 | 9,491,000 | 8,346,000 | 5,250,000 | 7,134,000 | 9,805,000 | 2,234,000 | 7,629,000 | 4,757,000 | 3,258,000 | 6,802,000 | 3,349,000 | 1,660,000 | 8,833,000 | 8,303,000 | 10,114,000 | 8,720,000 | 8,002,000 | 8,303,000 | 9,643,000 | 2,043,000 | 1,284,000 | 2,746,000 | 1,886,000 | 1,733,000 | 2,323,000 | 4,445,000 | 5,769,000 | 5,479,000 | 4,819,000 | 5,008,000 | 1,369,000 | -8,000 | 4,444,000 | ||||||||||||||
total supplies, prepaid items and other | 62,877,000 | 65,905,000 | 49,359,000 | 54,584,000 | 58,421,000 | 61,852,000 | 49,233,000 | 52,484,000 | 55,777,000 | 59,763,000 | 49,067,000 | 52,818,000 | 64,806,000 | 66,599,000 | 48,887,000 | 54,500,000 | 61,373,000 | 57,981,000 | 46,189,000 | 44,118,000 | 45,389,000 | 51,192,000 | 37,180,000 | 39,758,000 | 42,717,000 | 44,829,000 | 36,761,000 | 39,246,000 | 41,211,000 | 44,464,000 | 39,038,000 | 46,630,000 | 48,695,000 | 42,126,000 | 44,243,000 | 46,891,000 | 42,460,000 | 51,030,000 | 12,866,000 | ||||||||||||||||||||
assets held for sale | 1,000,000 | 3,400,000 | 2,851,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 321,301,000 | 293,294,000 | 270,620,000 | 255,212,000 | 299,327,000 | 309,714,000 | 314,237,000 | 332,003,000 | 399,243,000 | 436,742,000 | 437,249,000 | 440,092,000 | 579,827,000 | 566,599,000 | 571,052,000 | 638,026,000 | 529,435,000 | 243,136,000 | 162,955,000 | 143,099,000 | 138,964,000 | 129,580,000 | 138,029,000 | 152,775,000 | 157,235,000 | 130,873,000 | 157,180,000 | 169,017,000 | 141,505,000 | 166,413,000 | 158,017,000 | 158,825,000 | 163,740,000 | 162,113,000 | 179,756,000 | 181,146,000 | 282,809,000 | 231,282,000 | 79,935,000 | 129,473,000 | 6,396,000 | ||||||||||||||||||
property, plant and equipment | 825,572,000 | 833,525,000 | 833,252,000 | 838,035,000 | 842,507,000 | 847,570,000 | 842,863,000 | 830,077,000 | 832,192,000 | 835,298,000 | 828,828,000 | 835,423,000 | 842,925,000 | 848,661,000 | 853,939,000 | 839,411,000 | 850,372,000 | 858,480,000 | 869,497,000 | 871,780,000 | 882,816,000 | 891,198,000 | 899,613,000 | 913,441,000 | 928,393,000 | 936,474,000 | 950,175,000 | 951,546,000 | 962,538,000 | 974,248,000 | 980,625,000 | 998,366,000 | 1,014,038,000 | 1,020,638,000 | 1,036,758,000 | 1,078,958,000 | 1,089,845,000 | 25,857,000 | 1,087,954,000 | 229,000 | 73,094,000 | 234,000 | |||||||||||||||||
other assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets | 43,416,000 | 45,571,000 | 44,444,000 | 33,623,000 | 33,002,000 | 28,727,000 | 24,377,000 | 25,602,000 | 27,235,000 | 24,852,000 | 24,621,000 | 25,050,000 | 21,321,000 | 22,682,000 | 24,885,000 | 27,056,000 | 24,829,000 | 27,317,000 | 28,308,000 | 27,854,000 | 27,671,000 | 26,403,000 | 25,356,000 | 20,895,000 | 19,149,000 | 15,330,000 | 16,069,000 | 13,945,000 | 15,317,000 | ||||||||||||||||||||||||||||||
intangible and other assets | 1,068,000 | 1,149,000 | 1,232,000 | 1,213,000 | 1,102,000 | 1,177,000 | 1,456,000 | 1,376,000 | 1,449,000 | 1,292,000 | 1,508,000 | 1,572,000 | 1,697,000 | 1,877,000 | 2,856,000 | 3,221,000 | 3,555,000 | 3,907,000 | 13,784,000 | 6,752,000 | 5,546,000 | 6,121,000 | 6,927,000 | 7,554,000 | 5,374,000 | 5,812,000 | 6,357,000 | 6,766,000 | 7,109,000 | 7,672,000 | 8,952,000 | 10,958,000 | 11,404,000 | 12,142,000 | 9,083,000 | 10,316,000 | |||||||||||||||||||||||
total other assets | 44,484,000 | 46,720,000 | 45,676,000 | 34,836,000 | 34,104,000 | 29,904,000 | 25,833,000 | 26,978,000 | 28,684,000 | 26,144,000 | 11,955,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 1,191,357,000 | 1,173,539,000 | 1,149,548,000 | 1,128,083,000 | 1,175,938,000 | 1,187,188,000 | 1,182,933,000 | 1,189,058,000 | 1,260,119,000 | 1,298,184,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 62,465,000 | 64,514,000 | 59,994,000 | 59,577,000 | 58,854,000 | 83,498,000 | 75,734,000 | 61,343,000 | 56,064,000 | 68,323,000 | 56,796,000 | 54,524,000 | 68,341,000 | 78,182,000 | 93,887,000 | 69,308,000 | 60,649,000 | 49,458,000 | 73,658,000 | 51,212,000 | 57,360,000 | 46,551,000 | 41,192,000 | 45,245,000 | 54,010,000 | 58,477,000 | 54,088,000 | 43,849,000 | 49,898,000 | 62,589,000 | 55,647,000 | 49,047,000 | 55,992,000 | 49,018,000 | 49,200,000 | 54,246,000 | 54,946,000 | 18,622,000 | 106,853,000 | -3,895,000 | -1,044,000 | -6,032,000 | -7,141,000 | -5,393,000 | -4,695,000 | 980,000 | 3,588,000 | -10,476,000 | -5,628,000 | 291,000 | -3,849,000 | 4,752,000 | 32,659,000 | 129,000 | |||||
short-term financing | 7,186,000 | 10,686,000 | 1,384,000 | 4,127,000 | 8,175,000 | 12,146,000 | 1,528,000 | 4,551,000 | 9,018,000 | 13,398,000 | 5,118,000 | 10,168,000 | 16,134,000 | 1,425,000 | 5,682,000 | 9,911,000 | 12,716,000 | 1,083,000 | 4,516,000 | 8,157,000 | 13,576,000 | 751,000 | 3,834,000 | 6,893,000 | 9,929,000 | 607,000 | 3,222,000 | 5,863,000 | 8,577,000 | 324,000 | 6,137,000 | 8,585,000 | 2,622,000 | 8,218,000 | 919,000 | 6,399,000 | 5,646,000 | ||||||||||||||||||||||
accrued and other liabilities | 34,143,000 | 29,551,000 | 33,107,000 | 26,555,000 | 44,687,000 | 30,874,000 | 36,107,000 | 25,543,000 | 38,820,000 | 30,961,000 | 37,395,000 | 31,210,000 | 43,617,000 | 38,470,000 | 42,062,000 | 31,325,000 | 44,913,000 | 33,301,000 | 50,772,000 | 30,541,000 | 40,722,000 | 30,367,000 | 40,957,000 | 27,768,000 | 40,544,000 | 25,484,000 | 39,309,000 | 29,786,000 | 37,671,000 | 42,129,000 | 53,796,000 | 30,590,000 | 35,573,000 | 29,185,000 | 32,156,000 | 44,037,000 | 30,250,000 | 42,049,000 | 1,036,000 | ||||||||||||||||||||
current portion of long-term debt | 770,000 | 760,000 | 817,000 | 6,252,000 | 7,756,000 | 9,116,000 | 10,979,000 | 5,871,000 | 5,742,000 | 5,847,000 | 5,493,000 | 5,371,000 | 8,544,000 | 9,522,000 | 10,269,000 | 10,977,000 | 8,112,000 | 9,454,000 | 9,249,000 | 9,049,000 | 18,082,000 | 16,801,000 | 15,203,000 | 11,492,000 | 9,665,000 | 9,410,000 | 9,090,000 | 8,672,000 | 12,275,000 | 12,518,000 | 12,698,000 | 9,065,000 | 9,146,000 | 9,336,000 | 9,622,000 | 13,745,000 | 110,495,000 | 16,836,000 | 3,306,000 | 41,000 | |||||||||||||||||||
total current liabilities | 104,564,000 | 105,511,000 | 95,302,000 | 96,511,000 | 119,472,000 | 135,634,000 | 124,348,000 | 97,308,000 | 109,644,000 | 118,529,000 | 99,684,000 | 96,223,000 | 130,670,000 | 142,308,000 | 147,643,000 | 117,292,000 | 123,585,000 | 104,929,000 | 134,762,000 | 95,318,000 | 124,321,000 | 107,295,000 | 98,103,000 | 88,339,000 | 111,112,000 | 103,300,000 | 103,094,000 | 85,529,000 | 105,707,000 | 125,813,000 | 122,465,000 | 94,839,000 | 109,296,000 | 87,539,000 | 93,600,000 | 120,246,000 | 196,610,000 | 172,137,000 | 7,017,000 | 61,990,000 | 1,267,000 | ||||||||||||||||||
long-term debt | 440,433,000 | 440,295,000 | 447,582,000 | 446,370,000 | 478,174,000 | 476,163,000 | 475,991,000 | 479,769,000 | 543,835,000 | 575,874,000 | 577,173,000 | 578,214,000 | 702,071,000 | 702,733,000 | 703,811,000 | 704,427,000 | 708,398,000 | 518,190,000 | 460,637,000 | 461,459,000 | 463,673,000 | 467,389,000 | 470,751,000 | 487,552,000 | 480,837,000 | 449,634,000 | 447,663,000 | 448,164,000 | 412,913,000 | 412,681,000 | 402,975,000 | 399,416,000 | 400,253,000 | 401,077,000 | 401,889,000 | 406,475,000 | 409,090,000 | 511,678,000 | 130,460,000 | 1,727,000 | |||||||||||||||||||
noncurrent operating lease liabilities | 35,774,000 | 37,668,000 | 36,579,000 | 26,327,000 | 25,701,000 | 21,387,000 | 17,137,000 | 17,491,000 | 18,260,000 | 16,074,000 | 15,713,000 | 16,158,000 | 13,460,000 | 14,896,000 | 16,768,000 | 18,681,000 | 17,542,000 | 19,568,000 | 20,704,000 | 20,277,000 | 20,244,000 | 19,845,000 | 19,249,000 | 15,956,000 | 14,506,000 | 11,404,000 | 11,441,000 | 9,072,000 | 9,671,000 | ||||||||||||||||||||||||||||||
other noncurrent accrued and other liabilities | 535,000 | 456,000 | 456,000 | 456,000 | 523,000 | 523,000 | 523,000 | 523,000 | 522,000 | 522,000 | 522,000 | 522,000 | 523,000 | 523,000 | 3,023,000 | 3,030,000 | 4,040,000 | 7,372,000 | 6,333,000 | 6,090,000 | 5,596,000 | 5,244,000 | 5,154,000 | 6,214,000 | 7,001,000 | 7,122,000 | 8,373,000 | ||||||||||||||||||||||||||||||||
deferred income taxes | 67,102,000 | 69,557,000 | 65,020,000 | 62,619,000 | 61,572,000 | 61,908,000 | 65,973,000 | 71,174,000 | 69,672,000 | 68,853,000 | 66,370,000 | 71,223,000 | 69,095,000 | 63,487,000 | 57,843,000 | 57,232,000 | 37,455,000 | 26,633,000 | 31,333,000 | 31,195,000 | 31,266,000 | 30,939,000 | 32,663,000 | 34,056,000 | 35,343,000 | 35,717,000 | 50,815,000 | 51,322,000 | 57,057,000 | 56,612,000 | 55,802,000 | 53,877,000 | 54,787,000 | 82,069,000 | 88,768,000 | 4,369,000 | 4,588,000 | -18,519,000 | 12,839,000 | 35,289,000 | 6,170,000 | 2,541,000 | 340,000 | 245,000 | 1,793,000 | 2,539,000 | 1,337,000 | -3,150,000 | |||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 9,117,000 | 8,983,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 3,128,000 | 2,714,000 | 2,664,000 | 1,708,000 | 1,708,000 | ||||||||||||||||||
capital in excess of par value | 507,655,000 | 506,821,000 | 505,072,000 | 503,496,000 | 501,967,000 | 504,578,000 | 502,972,000 | 501,422,000 | 501,097,000 | 501,026,000 | 499,528,000 | 498,517,000 | 497,216,000 | 497,179,000 | 496,251,000 | 495,330,000 | 493,964,000 | 493,161,000 | 489,107,000 | 192,980,000 | 193,618,000 | 198,215,000 | 198,013,000 | 197,566,000 | 196,972,000 | 196,833,000 | 200,045,000 | 199,636,000 | 198,950,000 | 198,482,000 | 198,103,000 | 195,289,000 | 193,956,000 | 195,206,000 | 194,009,000 | 192,172,000 | 193,516,000 | 190,378,000 | 162,092,000 | 57,551,000 | 57,547,000 | ||||||||||||||||||
retained earnings | 251,960,000 | 232,275,000 | 216,143,000 | 209,028,000 | 206,022,000 | 207,662,000 | 216,811,000 | 242,193,000 | 232,638,000 | 227,015,000 | 232,362,000 | 240,088,000 | 214,993,000 | 199,092,000 | 133,222,000 | 130,910,000 | 27,511,000 | -41,487,000 | -9,989,000 | 19,810,000 | 29,369,000 | 57,632,000 | 93,968,000 | 133,026,000 | 134,481,000 | 153,773,000 | 174,403,000 | 242,686,000 | 256,214,000 | 263,130,000 | 287,800,000 | 314,301,000 | 342,880,000 | 223,616,000 | 153,888,000 | ||||||||||||||||||||||||
stockholders' equity: - sum | 768,732,000 | 730,332,000 | 721,641,000 | 717,106,000 | 728,900,000 | 741,007,000 | 747,722,000 | 721,326,000 | 705,388,000 | 638,590,000 | 635,357,000 | 530,592,000 | 471,023,000 | 429,629,000 | 147,264,000 | 134,958,000 | 162,856,000 | 194,152,000 | 223,504,000 | 232,469,000 | 338,790,000 | 339,559,000 | 444,103,000 | 456,298,000 | 464,464,000 | 487,937,000 | 512,601,000 | 542,524,000 | 419,708,000 | ||||||||||||||||||||||||||||||
less treasury stock, at cost: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 542,949,000 | 519,973,000 | 504,609,000 | 495,800,000 | 490,563,000 | 491,640,000 | 498,961,000 | 522,793,000 | 518,185,000 | 518,331,000 | 532,744,000 | 539,797,000 | 529,952,000 | 515,873,000 | 526,144,000 | 609,559,000 | 518,188,000 | 460,490,000 | 423,068,000 | 141,015,000 | 127,037,000 | 149,643,000 | 181,268,000 | 210,620,000 | 219,495,000 | 247,327,000 | 283,496,000 | 322,058,000 | 322,827,000 | 342,197,000 | 360,521,000 | 425,948,000 | 438,196,000 | 445,221,000 | 468,694,000 | 492,513,000 | 520,001,000 | 398,147,000 | |||||||||||||||||||||
total liabilities and stockholders’ equity | 1,191,357,000 | 1,173,539,000 | 1,149,548,000 | 1,128,083,000 | 1,175,938,000 | 1,187,188,000 | 1,182,933,000 | 1,189,058,000 | 1,260,119,000 | 1,298,184,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent accrued liabilities | 535,000 | 456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 748,213,000 | 721,357,000 | 752,732,000 | 742,852,000 | 737,158,000 | 304,111,000 | 16,021,000 | 25,287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 77,000 | 2,532,000 | 2,532,000 | 106,940,000 | 389,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets: - sum | 26,129,000 | 26,622,000 | 23,018,000 | 24,559,000 | 27,741,000 | 30,277,000 | 28,384,000 | 31,224,000 | 42,092,000 | 34,606,000 | 33,217,000 | 32,524,000 | 32,283,000 | 28,449,000 | 24,523,000 | 20,711,000 | 22,426,000 | ||||||||||||||||||||||||||||||||||||||||||
redeemable preferred stocks: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, no shares issued or outstanding at december 31, 2021; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series f redeemable class c preferred stock, no par value, no shares issued or outstanding at december 31, 2021; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; no shares issued or outstanding at december 31, 2021; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; no shares issued or outstanding at december 31, 2021; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -31,255,000 | -71,461,000 | -51,844,000 | -64,788,000 | -59,250,000 | -61,738,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, no shares issued or outstanding at september 30, 2021; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series f redeemable class c preferred stock, no par value, no shares issued or outstanding at september 30, 2021; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 3.4 million | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1.4 million | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 297,706,000 | 292,849,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series f redeemable class c preferred stock, no par value, 1 share issued and outstanding; aggregate liquidation preference of 100 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 3,385,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,342,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 287,493,000 | 282,123,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 3,325,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,327,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 277,982,000 | 272,101,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 3,265,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,312,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 268,685,000 | 262,295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 3,205,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,297,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 259,796,000 | 252,898,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 3,145,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,282,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 251,108,000 | 243,704,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 3,085,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,267,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 242,800,000 | 234,893,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 3,025,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,252,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 234,680,000 | 226,271,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 2,965,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,237,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 226,916,000 | 218,007,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 2,905,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,222,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 219,327,000 | 209,921,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 2,845,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,207,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid and refundable income taxes | 661,000 | 856,000 | 1,736,000 | 2,202,000 | 2,233,000 | 1,193,000 | 6,514,000 | 5,954,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent accrued and other liabilities | 8,861,000 | 11,247,000 | 11,173,000 | 11,691,000 | 11,858,000 | 13,075,000 | 12,326,000 | 9,356,000 | 23,754,000 | 5,349,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 212,071,000 | 202,169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 2,785,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding; aggregate liquidation preference of 1,192,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 204,979,000 | 194,584,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued and outstanding | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 191,569,000 | 182,896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | 21,856,000 | 22,939,000 | 25,376,000 | 2,145,000 | -1,394,000 | 8,203,000 | 5,446,000 | 6,015,000 | -5,368,000 | -6,607,000 | -6,422,000 | 1,262,000 | -9,123,000 | -1,587,000 | 846,000 | ||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 185,231,000 | 174,959,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 179,036,000 | 167,129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 173,113,000 | 159,571,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent liabilities held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 161,788,000 | 145,029,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible and other | 12,942,000 | 8,173,000 | 24,060,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued; 139,768 outstanding; aggregate liquidation preference of 156,377,000 | 137,983,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 366,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets classified as held for sale | 114,468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less noncurrent assets classified as held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets classified as held for sale | 114,468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current and noncurrent accrued and other liabilities | 28,667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities classified as held for sale | 47,289,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less noncurrent liabilities classified as held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities classified as held for sale | 47,289,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net sales | 71,982,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 47,724,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative expense | 17,301,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transaction costs | 1,985,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -25,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations of discontinued operations | 4,997,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | -17,782,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, including taxes | 22,779,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
work in progress | 1,893,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series e 14% cumulative, redeemable class c preferred stock, no par value, 210,000 shares issued and outstanding; aggregate liquidation preference of 219,637,000 | 186,865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -34,765,000 | 19,634,000 | 54,962,000 | 17,619,000 | 7,359,000 | -68,000 | 58,604,000 | 47,044,000 | 40,336,000 | 14,303,000 | 42,335,000 | 9,202,000 | |||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from continuing operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 58,000 | 89,000 | 179,000 | 49,000 | 59,000 | 182,000 | 120,000 | 118,000 | 21,000 | 131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gains on property insurance recoveries associated with property, plant and equipment | -5,147,000 | -66,255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 43,188,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization of property, plant and equipment | 40,496,000 | 35,664,000 | 28,310,000 | 20,062,000 | 13,060,000 | 6,550,000 | 20,681,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid and accrued income taxes | 576,000 | 3,505,000 | -13,278,000 | -9,459,000 | -10,853,000 | -10,909,000 | 11,013,000 | 1,686,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other supplies, prepaid items and other | -4,339,000 | 61,000 | -10,048,000 | 2,839,000 | 5,646,000 | 2,212,000 | -2,254,000 | 4,638,000 | 3,087,000 | 1,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest | -709,000 | -37,000 | 13,356,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer deposits | -4,623,000 | 1,333,000 | -3,693,000 | -6,529,000 | -1,164,000 | 3,684,000 | 7,735,000 | -3,162,000 | 474,000 | -233,000 | 3,027,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other current and noncurrent liabilities | -2,533,000 | 2,078,000 | 2,282,000 | 6,695,000 | 615,000 | -1,896,000 | 383,000 | 2,227,000 | 3,215,000 | -202,000 | 7,889,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing operating activities | 31,609,000 | 66,744,000 | 54,055,000 | 45,278,000 | 6,878,000 | 99,471,000 | 73,380,000 | 56,522,000 | 11,115,000 | 26,605,000 | 9,130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for property, plant and equipment | -439,807,000 | -219,842,000 | -157,377,000 | -113,727,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of working interests in natural gas properties | -9,205,000 | -9,205,000 | -50,219,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from property insurance recovery associated with property, plant and equipment | 5,147,000 | 66,437,000 | 14,022,000 | 4,495,000 | 11,415,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
software and software development costs | -2,889,000 | -3,161,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 87,000 | 662,000 | 1,459,000 | 1,439,000 | 1,224,000 | 199,000 | 307,000 | 213,000 | 203,000 | 266,000 | 192,000 | 117,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term investments | 39,500,000 | 14,500,000 | 20,037,000 | 20,037,000 | 10,022,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -25,000,000 | -29,000,000 | -10,032,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from noncurrent restricted cash and cash equivalents | 45,969,000 | 200,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits of current and noncurrent restricted cash and cash equivalents | -165,471,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from noncurrent restricted investments | 25,000,000 | 259,990,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of noncurrent restricted investments | -75,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | 3,137,000 | 41,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by continuing investing activities | -354,003,000 | -12,023,000 | -389,623,000 | -378,643,000 | -68,923,000 | -39,841,000 | -121,669,000 | -51,996,000 | -32,860,000 | -7,148,000 | -6,129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving debt facility | 47,438,000 | 209,238,000 | 209,238,000 | 209,238,000 | 161,506,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving debt facility | -47,438,000 | -209,238,000 | -209,238,000 | -209,238,000 | -161,506,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 12% senior secured notes, net of discount and fees | 47,889,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 7.75% senior secured notes, net of pay off of secured term loan and fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from other long-term debt, net of fees | 31,047,000 | 39,825,000 | 39,825,000 | 39,825,000 | 34,825,000 | 2,424,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on other long-term debt | -13,771,000 | -10,473,000 | -12,647,000 | -6,657,000 | -4,661,000 | -1,738,000 | -7,019,000 | -5,830,000 | -4,645,000 | -3,439,000 | -7,629,000 | -1,494,000 | |||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | -1,200,000 | -1,872,000 | -1,607,000 | -88,000 | -88,000 | -88,000 | -143,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans secured by cash value of life insurance policies | 1,288,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term financing | 10,943,000 | 14,346,000 | 16,385,000 | 11,192,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on short-term financing | -13,779,000 | -16,140,000 | -11,890,000 | -8,351,000 | -5,577,000 | -2,782,000 | -7,584,000 | -5,077,000 | -3,376,000 | -1,684,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable preferred stocks, net of discount and fees | 180,013,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock warrants, net of discount and fees | 21,018,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of issuance costs relating to preferred stocks and warrants | -2,472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options | 1,785,000 | 1,074,000 | 1,014,000 | 767,000 | 173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess income tax benefit associated with stock-based compensation | 596,000 | 411,000 | 110,000 | 110,000 | 498,000 | 353,000 | 223,000 | 186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on convertible preferred stocks | -300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by continuing financing activities | 263,057,000 | -11,493,000 | 381,472,000 | 375,143,000 | 29,701,000 | 30,664,000 | -4,491,000 | -12,356,000 | -9,810,000 | -7,021,000 | -2,777,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash flows of discontinued operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating cash flows | -160,000 | -167,000 | -174,000 | -145,000 | -104,000 | -52,000 | -220,000 | -184,000 | -82,000 | -36,000 | -106,000 | -105,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -59,497,000 | 43,061,000 | 45,730,000 | 41,633,000 | -32,448,000 | -26,909,000 | 8,844,000 | 13,770,000 | -11,587,000 | 38,614,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 186,811,000 | 143,750,000 | 98,020,000 | 124,929,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | 127,314,000 | 186,811,000 | 143,750,000 | 98,020,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior secured notes, net of pay off of secured term loan and fees | 350,957,000 | 350,957,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on loans secured by cash value of life insurance policies | -1,918,000 | -1,918,000 | -1,918,000 | -1,918,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of redeemable preferred stock | -39,000 | -39,000 | -39,000 | -39,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on preferred stocks | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | -300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deposits of current and noncurrent restricted cash | -80,943,000 | -110,015,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncurrent restricted investments | -209,990,000 | -169,988,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of carbon credits | 761,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on contractual obligations—carbon credits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -4,000 | -818,000 | -812,000 | -109,000 | -508,000 | -398,000 | -221,000 | -99,000 | 2,253,000 | -70,000 | -122,000 | 315,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from secured term loan, net of fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from modification of secured term loan, net of fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments associated with induced conversion of 5.5% convertible debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred gain on insurance recoveries | 2,000,000 | 6,685,000 | 5,122,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from property insurance recoveries associated with property, plant and equipment | 23,671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -10,032,000 | -10,021,000 | -4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 865,000 | 304,000 | 249,000 | 543,000 | 333,000 | 1,112,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 98,020,000 | 98,020,000 | 98,020,000 | 124,929,000 | 124,929,000 | 124,929,000 | 2,255,000 | 4,653,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 139,653,000 | 65,572,000 | 68,670,000 | 133,773,000 | 138,699,000 | 113,342,000 | 40,869,000 | 4,772,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for income taxes, net of refunds | 12,865,000 | 11,865,000 | 9,715,000 | 19,596,000 | 13,057,000 | 4,581,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance claims receivable associated with property, plant and equipment | 250,000 | 250,000 | 11,415,000 | 10,364,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets, accounts payable and long-term debt associated with additions of property, plant and equipment | 19,488,000 | 11,486,000 | 20,510,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt associated with additions of capitalized internal-use software and software development | 2,775,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
secured term loan extinguished | 66,563,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs incurred associated with senior secured notes | 6,498,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs written off associated with secured term loan | 630,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment premium incurred associated with secured term loan | 666,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -82,608,000 | -44,344,000 | -92,644,000 | -61,613,000 | -32,455,000 | -15,632,000 | -10,300,000 | -5,567,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deposits of restricted cash | -749,000 | -82,000 | -23,000 | -208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used) by continuing operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on sales and disposals of property and equipment | 50,000 | 996,000 | 667,000 | 551,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of other assets | 87,000 | 328,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 414,000 | 1,652,000 | 1,237,000 | 829,000 | 415,000 | 228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for losses on accounts receivable | 100,000 | 123,000 | 40,000 | 874,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (realization of) losses on inventory | -284,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (realization of) losses on firm sales commitments | -210,000 | 212,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from impairment on long-lived assets | 210,000 | 250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of affiliate | -171,000 | -681,000 | -510,000 | -341,000 | -171,000 | -654,000 | -405,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions received from affiliate | 429,000 | 1,782,000 | 1,285,000 | 855,000 | 429,000 | 570,000 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in fair value of commodities contracts | 162,000 | -79,000 | -85,000 | 208,000 | -142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in fair value of interest rate contracts | -168,000 | -367,000 | -206,000 | -226,000 | -270,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued payroll and benefits | -1,068,000 | -2,918,000 | -935,000 | -1,122,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by continuing operating activities | -20,121,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -29,350,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expense associated with modification of secured term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expense associated with induced conversion of 5.5% convertible debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gains on carbon credits | -155,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for (recovery of) losses on accounts receivable | -214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for losses on inventory | 1,140,000 | 337,000 | 44,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commodities contracts | 11,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (deposits of) restricted cash | 3,651,000 | -557,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on contractual obligations - carbon credits | -786,000 | -180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of 5.5% convertible debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on carbon credits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation of property, plant and equipment | 14,857,000 | 10,079,000 | 5,018,000 | 9,201,000 | 5,420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 250,000 | 170,000 | 87,000 | 841,000 | 587,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) losses on accounts receivable | -185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on firm sales commitments | 120,000 | 2,984,000 | 296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by changes in assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and prepaid income taxes | 5,309,000 | 7,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets and accounts payable associated with property, plant and equipment | 9,379,000 | 9,418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs incurred associated with secured term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs written off associated with 5.5% debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities extinguished associated with 5.5% debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5.5% debentures converted to common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued contractual profit-sharing obligation | -1,451,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue on product sales | 17,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on contractual obligations — carbon credits | -180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales and disposals of property and equipment | 15,000 | 446,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on contractual obligations – carbon credits | -180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by continuing investing activities | -15,645,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets and accounts payable associated with additions of property, plant and equipment | 3,208,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable associated with 5.5% debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplies, prepaid items and other | 5,833,000 | 2,689,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due from subsidiaries | 28,785,000 | 1,872,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable from a subsidiary | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in and due from subsidiaries | 290,303,000 | 25,639,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable, noncumulative, convertible preferred stock | 44,000 | 83,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to subsidiaries | 56,243,000 | 2,558,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock | 3,000,000 | 34,177,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less treasury stock | 17,533,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) from discontinued operations | -348,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realization of losses on inventory | -360,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (realization and reversal of) losses on firm sales commitments | -328,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of interest rate caps | 241,000 | -337,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other supplies and prepaid items | -2,674,000 | 1,615,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent expense | -2,423,000 | -2,291,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of interest rate cap contracts | -621,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving debt facilities | 381,835,000 | 226,139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving debt facilities | -408,242,000 | -234,905,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 5.5% convertible debentures, net of fees | 56,985,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 7% convertible debentures, net of fees | 16,509,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of 10-3/4% senior unsecured notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term financing and drafts payable | 56,000 | 123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on short-term financing and drafts payable | -2,909,000 | -2,124,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of non-redeemable preferred stock | -1,292,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on preferred stock | -2,934,000 | -136,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing financing activities | 19,263,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 3,026,000 | 1,491,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and other long-term debt associated with purchases of property, plant and equipment | 2,203,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs associated with 7% convertible debentures converted to common stock | 266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7% convertible debentures converted to common stock | 4,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series 2 preferred stock converted to common stock of which 12,303,000 was charged to accumulated deficit | 27,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on property insurance recoveries | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sales of property and equipment | -7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for losses on accounts receivables | 282,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realization and reversal of losses on inventory | -539,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for impairment on long-lived assets | 286,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued and noncurrent liabilities | 2,243,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from property insurance recoveries | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of 10 3/4 % senior unsecured notes | -6,950,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from other long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | 61,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash | 119,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term and other debt issued for property, plant and equipment | 19,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
work in process | 2,321,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance and other debt-related costs | 4,025,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in affiliate | 3,373,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 1,724,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term financing and drafts payable | 1,645,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 24,380,000 | 1,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent liabilities | 6,051,000 | 1,745,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding; aggregate liquidation preference of 3,492,600 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series 2 3.25 convertible, exchangeable class c preferred stock, 50 stated value; 623,550 shares issued; aggregate liquidation preference of 44,394,647 | 31,177,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued; aggregate liquidation preference of 1,240,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -917,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less treasury stock at cost: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series 2 preferred, 18,300 shares | 797,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 1,783,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | -6,407,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2008-12-31 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||
net income | 19,685,000 | 16,132,000 | 7,115,000 | 3,006,000 | -1,640,000 | -9,149,000 | -25,382,000 | 9,555,000 | 5,623,000 | -5,347,000 | -7,726,000 | 25,095,000 | 15,901,000 | 65,870,000 | 2,312,000 | 103,399,000 | 58,766,000 | 42,082,000 | -8,928,000 | 914,000 | -17,112,000 | -7,033,000 | -5,986,000 | 133,551,000 | 15,091,000 | -14,941,000 | |||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -2,455,000 | 4,537,000 | 2,402,000 | 1,047,000 | -336,000 | -4,065,000 | -5,201,000 | 1,502,000 | 819,000 | 2,483,000 | -4,853,000 | 2,128,000 | 5,608,000 | 5,644,000 | 610,000 | 19,777,000 | 10,823,000 | -4,700,000 | 138,000 | -71,000 | 327,000 | -1,724,000 | -1,393,000 | -1,287,000 | -374,000 | -15,098,000 | -507,000 | -5,735,000 | 445,000 | 810,000 | -2,427,000 | 4,352,000 | -910,000 | -29,743,000 | -6,698,000 | -2,762,000 | -1,242,000 | -22,495,000 | -7,304,000 | -1,329,000 | |||
depreciation and amortization of property, plant and equipment | 20,919,000 | 21,787,000 | 19,378,000 | 20,648,000 | 20,117,000 | 21,793,000 | 16,623,000 | 18,747,000 | 17,114,000 | 18,562,000 | 15,436,000 | 16,977,000 | 17,439,000 | 16,924,000 | 16,130,000 | 16,686,000 | 17,197,000 | 17,309,000 | 17,655,000 | 16,963,000 | 16,762,000 | 17,624,000 | 17,385,000 | 16,980,000 | 17,592,000 | 17,665,000 | 17,084,000 | 16,826,000 | |||||||||||||||
stock-based compensation | 4,788,000 | 1,831,000 | 1,719,000 | 2,088,000 | 1,733,000 | 1,565,000 | 1,550,000 | 2,099,000 | 1,393,000 | 1,389,000 | 1,318,000 | 1,927,000 | 719,000 | 936,000 | 1,188,000 | 135,000 | |||||||||||||||||||||||||||
other | -1,215,000 | -1,367,000 | 688,000 | 977,000 | 192,000 | -2,976,000 | -631,000 | 668,000 | 3,929,000 | -494,000 | -1,178,000 | 1,609,000 | 1,223,000 | -2,154,000 | -3,802,000 | -120,000 | 1,438,000 | -531,000 | 1,435,000 | 2,807,000 | -1,058,000 | 451,000 | 438,000 | 1,819,000 | 1,373,000 | -1,299,000 | 1,604,000 | 391,000 | 2,098,000 | -4,977,000 | 3,145,000 | 3,303,000 | 627,000 | -5,016,000 | 2,580,000 | 3,197,000 | -327,000 | 6,330,000 | -996,000 | 2,271,000 | |||
cash provided (used) by changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 4,745,000 | -10,612,000 | 4,624,000 | 548,000 | -13,112,000 | 5,509,000 | -2,359,000 | 9,877,000 | -11,408,000 | 6,748,000 | 3,428,000 | 9,519,000 | 15,418,000 | 32,302,000 | -13,474,000 | 3,076,000 | -11,707,000 | -20,783,000 | 1,239,000 | -6,048,000 | -17,321,000 | -2,842,000 | 1,257,000 | 4,395,000 | -7,512,000 | -6,711,000 | 17,317,000 | -4,349,000 | 2,543,000 | -8,475,000 | -619,000 | 14,370,000 | -7,443,000 | -8,008,000 | 9,930,000 | -967,000 | -7,276,000 | 13,661,000 | -2,323,000 | -1,910,000 | |||
inventories | -4,322,000 | 1,731,000 | 4,283,000 | 528,000 | -338,000 | -3,658,000 | 506,000 | -67,000 | 6,165,000 | -3,972,000 | -1,444,000 | 6,920,000 | 1,251,000 | -1,153,000 | 6,245,000 | -8,575,000 | -10,817,000 | 1,624,000 | -3,898,000 | 4,910,000 | 625,000 | -111,000 | -4,994,000 | 11,651,000 | -2,996,000 | -2,760,000 | -1,049,000 | 13,294,000 | -3,393,000 | -11,297,000 | -2,744,000 | 5,693,000 | 1,650,000 | -3,226,000 | -4,478,000 | 2,903,000 | 4,857,000 | 5,147,000 | 301,000 | 7,051,000 | |||
prepaid insurance | 3,635,000 | 4,221,000 | 4,191,000 | 4,229,000 | 4,139,000 | 4,615,000 | 4,078,000 | 5,220,000 | 5,188,000 | 5,158,000 | 4,416,000 | 4,383,000 | 3,687,000 | 3,803,000 | 4,368,000 | 2,265,000 | 3,717,000 | 3,527,000 | 3,115,000 | 3,554,000 | 2,901,000 | 2,991,000 | -9,267,000 | 3,106,000 | 3,050,000 | 2,722,000 | -8,976,000 | 3,451,000 | 3,134,000 | 3,026,000 | 2,675,000 | 1,962,000 | 2,604,000 | ||||||||||
supplies, prepaid items and other | -1,846,000 | -4,492,000 | 982,000 | -1,385,000 | -1,552,000 | -373,000 | 639,000 | -1,365,000 | -116,000 | 3,767,000 | -431,000 | 6,647,000 | -4,455,000 | ||||||||||||||||||||||||||||||
accounts payable | 1,994,000 | 42,000 | 988,000 | 368,000 | -16,562,000 | 6,395,000 | 12,582,000 | 2,324,000 | -7,911,000 | 12,408,000 | 2,117,000 | -9,928,000 | -4,861,000 | -13,183,000 | 11,030,000 | 10,971,000 | 10,003,000 | -8,500,000 | 5,805,000 | -4,971,000 | 8,598,000 | 4,708,000 | -3,595,000 | -4,503,000 | -3,171,000 | 7,270,000 | 2,183,000 | -6,960,000 | -10,480,000 | 9,185,000 | 3,156,000 | 2,298,000 | -431,000 | 4,954,000 | -1,216,000 | -9,259,000 | 6,895,000 | -1,659,000 | 6,821,000 | 10,843,000 | |||
accrued interest | 6,470,000 | 6,789,000 | -9,953,000 | 7,208,000 | 7,383,000 | -11,616,000 | 7,867,000 | 6,291,000 | -14,959,000 | 10,905,000 | 11,018,000 | -14,626,000 | 13,618,000 | 10,341,000 | -10,432,000 | 10,412,000 | -10,505,000 | 10,398,000 | -10,120,000 | 11,805,000 | -10,300,000 | 10,199,000 | -8,972,000 | 9,659,000 | -10,217,000 | 9,631,000 | 1,626,000 | -7,959,000 | 7,976,000 | -7,979,000 | -8,078,000 | ||||||||||||
customer deposits | 28,000 | 10,211,000 | -1,580,000 | 1,022,000 | |||||||||||||||||||||||||||||||||||||||
other assets and other liabilities | -629,000 | -81,000 | -997,000 | 3,248,000 | -3,316,000 | -1,476,000 | 2,470,000 | 1,221,000 | -2,312,000 | -8,260,000 | 4,772,000 | 932,000 | -5,059,000 | 7,766,000 | 2,825,000 | -73,000 | -7,827,000 | 9,874,000 | -8,295,000 | -2,626,000 | 5,065,000 | -1,527,000 | 1,255,000 | -2,873,000 | -429,000 | -1,397,000 | -2,401,000 | 3,053,000 | -1,072,000 | -666,000 | -1,411,000 | ||||||||||||
net cash from operating activities | 51,797,000 | 17,947,000 | 52,574,000 | 18,165,000 | 6,836,000 | 3,976,000 | 17,111,000 | 41,382,000 | 24,107,000 | 17,573,000 | 43,702,000 | 59,247,000 | 38,369,000 | 135,321,000 | 85,492,000 | 34,890,000 | 5,339,000 | 20,711,000 | 13,200,000 | 7,061,000 | |||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||
expenditures for property, plant and equipment | -16,976,000 | -21,136,000 | -16,978,000 | -18,480,000 | -20,867,000 | -28,207,000 | -31,040,000 | -14,760,000 | -18,287,000 | -26,480,000 | -8,860,000 | -13,826,000 | -18,437,000 | -13,302,000 | -16,100,000 | -8,177,000 | -8,254,000 | -9,027,000 | -11,252,000 | -8,716,000 | -6,133,000 | -8,241,000 | -4,277,000 | -7,216,000 | -10,737,000 | -15,626,000 | -7,589,000 | -5,751,000 | -7,115,000 | -9,863,000 | -11,818,000 | -9,122,000 | -6,247,000 | -10,253,000 | -8,810,000 | -2,468,000 | -13,894,000 | -32,130,000 | -65,767,000 | -104,290,000 | |||
proceeds from short-term investments | 73,819,000 | 73,583,000 | 56,858,000 | 90,004,000 | 64,561,000 | 73,836,000 | 0 | 135,615,000 | 100,878,000 | 96,509,000 | 29,135,000 | 175,505,000 | 88,707,000 | 99,151,000 | |||||||||||||||||||||||||||||
purchases of short-term investments | -105,745,000 | -78,696,000 | -61,544,000 | -61,244,000 | -49,037,000 | -80,266,000 | -155,957,000 | 0 | -34,689,000 | -33,758,000 | -28,939,000 | -68,091,000 | -133,660,000 | -63,000,000 | -97,525,000 | -236,255,000 | -89,311,000 | ||||||||||||||||||||||||||
other investing activities | 3,422,000 | 835,000 | -104,000 | -183,000 | 72,000 | -63,000 | -169,000 | -377,000 | -38,000 | -1,000 | 11,000 | 364,000 | 2,883,000 | 12,000 | 51,000 | 52,000 | 82,000 | 102,000 | 198,000 | -360,000 | 65,000 | 120,000 | 179,000 | 59,000 | -26,000 | 53,000 | 9,000 | 277,000 | -3,000 | 20,000 | 95,000 | 324,000 | -537,000 | 450,000 | 502,000 | 2,430,000 | 1,572,000 | -514,000 | |||||
net cash used by investing activities | -45,480,000 | -63,379,000 | 23,213,000 | -51,014,000 | -244,420,000 | -97,514,000 | -8,975,000 | -11,170,000 | -8,614,000 | -5,935,000 | -2,565,000 | -7,096,000 | -10,558,000 | -7,554,000 | -5,698,000 | -7,106,000 | 0 | 0 | -1,167,000 | ||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||
payments on other long-term debt | -250,000 | -5,701,000 | -1,699,000 | -1,624,000 | -2,059,000 | -1,061,000 | -1,482,000 | -1,443,000 | -1,381,000 | -1,355,000 | -4,620,000 | -2,180,000 | -2,800,000 | -2,043,000 | -1,995,000 | -6,912,000 | -2,746,000 | -2,206,000 | -2,167,000 | -3,353,000 | -2,959,000 | -13,986,000 | -2,369,000 | -2,042,000 | -2,008,000 | -1,982,000 | -8,473,000 | -1,610,000 | -1,577,000 | -1,538,000 | -4,408,000 | -1,647,000 | -1,708,000 | -1,760,000 | -6,428,000 | -4,225,000 | -3,749,000 | -4,014,000 | -4,625,000 | -3,014,000 | |||
payments on short-term financing | -3,500,000 | -4,907,000 | -2,742,000 | -4,048,000 | -3,971,000 | -5,526,000 | -3,023,000 | -4,468,000 | -4,379,000 | -4,408,000 | -5,118,000 | -5,049,000 | -5,967,000 | -5,434,000 | -4,257,000 | -4,229,000 | -2,805,000 | -5,056,000 | -3,433,000 | -3,641,000 | -5,419,000 | -1,763,000 | -3,083,000 | -3,059,000 | -3,036,000 | -2,858,000 | -2,615,000 | -2,641,000 | -2,714,000 | -3,251,000 | -1,516,000 | -3,658,000 | -2,447,000 | -2,334,000 | -2,623,000 | -2,805,000 | -3,717,000 | -3,862,000 | -2,747,000 | -2,063,000 | -2,720,000 | -12,000 | |
taxes paid on equity awards | -1,497,000 | 0 | -29,000 | -12,000 | -1,170,000 | -262,000 | 0 | 0 | -64,000 | -254,000 | -5,000 | 0 | -690,000 | -1,788,000 | -4,000 | -42,000 | -184,000 | ||||||||||||||||||||||||||
other financing activities | -190,000 | -2,541,000 | -2,000 | 1,871,000 | -2,004,000 | -164,000 | -55,000 | -36,000 | -79,000 | 1,000 | -1,000 | -66,000 | |||||||||||||||||||||||||||||||
net cash used by financing activities | -5,187,000 | -8,469,000 | -37,678,000 | -6,765,000 | -3,996,000 | -74,455,000 | -44,518,000 | -4,298,000 | -69,000 | -66,000 | -65,000 | -472,000 | |||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 1,130,000 | 22,337,000 | -9,416,000 | -5,200,000 | 87,811,000 | 27,491,000 | 1,752,000 | -3,877,000 | -14,820,000 | 44,134,000 | -105,596,000 | -129,068,000 | 172,155,000 | 49,289,000 | 15,230,000 | 3,393,000 | -2,032,000 | -14,419,000 | 19,030,000 | 14,692,000 | 8,812,000 | -4,470,000 | |||||||||||||||||||||
cash and cash equivalents at beginning of period | 19,511,000 | 0 | 0 | 20,230,000 | 0 | 0 | 63,769,000 | 0 | 0 | 82,144,000 | 0 | 0 | 16,264,000 | 0 | 0 | 22,791,000 | 0 | 0 | 26,048,000 | 0 | 0 | 33,619,000 | 0 | 0 | 60,017,000 | 0 | -119,000 | 127,314,000 | |||||||||||||||
cash and cash equivalents at end of period | 20,641,000 | 22,337,000 | -9,416,000 | 15,030,000 | 1,752,000 | -3,877,000 | 48,949,000 | -105,596,000 | -129,068,000 | 254,299,000 | 15,230,000 | 3,393,000 | 14,232,000 | -14,419,000 | 19,030,000 | 37,483,000 | 8,812,000 | 36,266,000 | 21,705,000 | -4,470,000 | 18,549,000 | 28,667,000 | -14,148,000 | 22,176,000 | 45,037,000 | 53,174,000 | -16,693,000 | 39,529,000 | |||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||
write-downs of property, plant and equipment | 3,401,000 | 434,000 | 2,528,000 | 71,000 | |||||||||||||||||||||||||||||||||||||||
amortization of short-term investments | 168,000 | -52,000 | |||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs, including discounts and premiums | |||||||||||||||||||||||||||||||||||||||||||
loss on extinguishments of debt | |||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by investing activities | -5,271,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving debt facility | 0 | 0 | 0 | 0 | 0 | 0 | 30,000,000 | 0 | 0 | 0 | 20,609,000 | 30,907,000 | 25,000,000 | ||||||||||||||||||||||||||||||
payments on revolving debt facility | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51,516,000 | 0 | -25,000,000 | |||||||||||||||||||||||||||||||||
repurchases of 6.25% senior secured notes | -7,425,000 | 0 | 0 | 0 | -60,900,000 | -31,316,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||
payments of debt-related costs, including extinguishment costs | -385,000 | -1,000 | -352,000 | -4,102,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from short-term financing | 15,000 | ||||||||||||||||||||||||||||||||||||||||||
acquisition of treasury stock | -2,599,000 | 3,000 | 2,304,000 | 0 | -7,045,000 | -7,163,000 | -7,941,000 | -646,000 | -73,063,000 | -86,648,000 | |||||||||||||||||||||||||||||||||
net cash (used) provided by financing activities | 1,315,000 | ||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
payments of debt-related costs | 88,000 | -560,000 | -217,000 | -1,040,000 | |||||||||||||||||||||||||||||||||||||||
net cash from investing activities | |||||||||||||||||||||||||||||||||||||||||||
(gain) on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||
amortization of short term investments | -69,000 | -1,102,000 | |||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by investing activities | 47,902,000 | 35,894,000 | -8,702,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from 6.25% senior secured notes | |||||||||||||||||||||||||||||||||||||||||||
payments of costs to exchange redeemable preferred stocks for common stock | -5,287,000 | ||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 0 | -1,879,000 | -1,134,000 | 0 | |||||||||||||||||||||||||||||||||||||||
amortization of intangible and other assets | 70,000 | 105,000 | 112,000 | 193,000 | 268,000 | 310,000 | 311,000 | 310,000 | 315,000 | 314,000 | 315,000 | 314,000 | 315,000 | 316,000 | 315,000 | 313,000 | 311,000 | 312,000 | 313,000 | 574,000 | 590,000 | 595,000 | 602,000 | ||||||||||||||||||||
provision for impairment on property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
accrued payroll and benefits | |||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -4,343,000 | -4,952,000 | -19,446,000 | -14,980,000 | 53,174,000 | -16,574,000 | -87,785,000 | ||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 101,032,000 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 87,811,000 | 128,523,000 | |||||||||||||||||||||||||||||||||||||||||
gain associated with commodity contracts | |||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by operating activities | 12,711,000 | -2,178,000 | -502,000 | -1,212,000 | -1,258,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from revolving debt facilities | |||||||||||||||||||||||||||||||||||||||||||
payments on revolving debt facilities | |||||||||||||||||||||||||||||||||||||||||||
payments on 9.625% senior secured notes | |||||||||||||||||||||||||||||||||||||||||||
payments of dividends on non-redeemable preferred stocks | |||||||||||||||||||||||||||||||||||||||||||
net proceeds from 6.25% senior secured notes | 0 | 0 | 200,000,000 | ||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by financing activities | -141,166,000 | -10,688,000 | -92,951,000 | -19,969,000 | 184,177,000 | -8,490,000 | -5,863,000 | -8,808,000 | 27,428,000 | -4,345,000 | 8,204,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used) by operating activities: | |||||||||||||||||||||||||||||||||||||||||||
charge on extinguishments of debt | |||||||||||||||||||||||||||||||||||||||||||
loss associated with commodity contracts | |||||||||||||||||||||||||||||||||||||||||||
proceeds from vendor settlements associated with property, plant and equipment | 0 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from other long-term debt | 0 | 30,000,000 | 10,000,000 | 2,570,000 | 3,389,000 | 1,035,000 | 15,000,000 | 795,000 | |||||||||||||||||||||||||||||||||||
net cash from financing activities | -17,193,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||
loss associated with assets held for sale | |||||||||||||||||||||||||||||||||||||||||||
net proceeds from 9.625% senior secured notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
precious metals | |||||||||||||||||||||||||||||||||||||||||||
net loss | -13,279,000 | -21,692,000 | -20,402,000 | -365,000 | -19,452,000 | -27,714,000 | -30,794,000 | 6,631,000 | -11,540,000 | -5,591,000 | |||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash provided (used) by operating activities: | |||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing operating activities | |||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash provided (used) by continuing operating activities: | |||||||||||||||||||||||||||||||||||||||||||
loss on sales of property and equipment | |||||||||||||||||||||||||||||||||||||||||||
charge on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||
cash provided | |||||||||||||||||||||||||||||||||||||||||||
other supplies, prepaid items and other | 441,000 | -201,000 | 1,185,000 | -903,000 | 342,000 | ||||||||||||||||||||||||||||||||||||||
other current and noncurrent liabilities | -1,350,000 | 1,691,000 | -1,037,000 | 3,102,000 | 3,681,000 | ||||||||||||||||||||||||||||||||||||||
net cash provided (used) by continuing operating activities | -17,053,000 | ||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing investing activities | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | |||||||||||||||||||||||||||||||||||||||||||
proceeds from property insurance recovery associated with property, plant and equipment | 0 | 0 | 0 | 1,531,000 | |||||||||||||||||||||||||||||||||||||||
net proceeds from sale of discontinued operations | 0 | 0 | 0 | 2,730,000 | |||||||||||||||||||||||||||||||||||||||
net cash used by continuing investing activities | -1,891,000 | -13,392,000 | -64,195,000 | -104,804,000 | |||||||||||||||||||||||||||||||||||||||
cash flows from continuing financing activities | |||||||||||||||||||||||||||||||||||||||||||
payments on senior secured notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
payments of debt-related costs, including extinguishment and modification costs | 0 | -778,000 | |||||||||||||||||||||||||||||||||||||||||
payments of preferred stock modification costs | -100,000 | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options | 0 | 0 | 322,000 | 49,000 | |||||||||||||||||||||||||||||||||||||||
net cash from continuing financing activities | |||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from continuing operating activities: | |||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of taxes | |||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization of property, plant and equipment | 16,752,000 | 16,848,000 | 18,930,000 | 17,736,000 | 16,655,000 | 16,179,000 | 17,047,000 | 17,115,000 | 16,862,000 | 12,939,000 | 11,679,000 | ||||||||||||||||||||||||||||||||
loss on sales of businesses and other property and equipment | |||||||||||||||||||||||||||||||||||||||||||
net cash from continuing operating activities | 5,436,000 | 32,127,000 | 1,217,000 | 15,154,000 | 7,787,000 | 10,151,000 | 14,093,000 | ||||||||||||||||||||||||||||||||||||
proceeds from sales of businesses and other property and equipment | |||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by continuing financing activities | -9,234,000 | -8,098,000 | -102,771,000 | 3,005,000 | |||||||||||||||||||||||||||||||||||||||
cash flows of discontinued operations: | |||||||||||||||||||||||||||||||||||||||||||
net cash used by operating activities | |||||||||||||||||||||||||||||||||||||||||||
net cash used by discontinued operations | |||||||||||||||||||||||||||||||||||||||||||
net proceeds from sales of property and equipment | |||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used) by continuing operating activities: | |||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | |||||||||||||||||||||||||||||||||||||||||||
prepaid and accrued income taxes | -48,000 | 179,000 | 63,000 | 880,000 | 466,000 | 31,000 | -1,155,000 | 115,000 | 874,000 | -1,434,000 | 858,000 | ||||||||||||||||||||||||||||||||
net cash provided (used) by continuing investing activities | -8,649,000 | -5,628,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from 9.625% senior secured notes, net of discount and fees | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from other long-term debt, net of fees | 0 | 0 | 4,800,000 | 9,951,000 | |||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||
dividends paid on preferred stock | |||||||||||||||||||||||||||||||||||||||||||
loss on sales of a business and other property and equipment | -2,398,000 | 208,000 | |||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of businesses and other property and equipment | 6,013,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash used by continuing financing activities | -4,098,000 | -5,117,000 | -4,278,000 | ||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from continuing operating activities: | |||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | 0 | -90,000 | -67,000 | -476,000 | |||||||||||||||||||||||||||||||||||||||
impairments of long-lived assets and goodwill | |||||||||||||||||||||||||||||||||||||||||||
proceeds from current and noncurrent restricted cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||
deposits of current and noncurrent restricted cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||
proceeds from noncurrent restricted investments | |||||||||||||||||||||||||||||||||||||||||||
proceeds from 12% senior secured notes, net of discount and fees | |||||||||||||||||||||||||||||||||||||||||||
payments of debt modification and issuance costs | 0 | -1,383,000 | |||||||||||||||||||||||||||||||||||||||||
payments of debt extinguishment costs | |||||||||||||||||||||||||||||||||||||||||||
proceeds from loans secured by cash value of life insurance policies | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable preferred stocks, net of discount and fees | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock warrants, net of discount and fees | |||||||||||||||||||||||||||||||||||||||||||
payments of issuance costs relating to preferred stocks and warrants | 0 | 0 | 0 | -785,000 | |||||||||||||||||||||||||||||||||||||||
dividends paid on preferred stocks | 0 | ||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by discontinued operations | -568,000 | -1,277,000 | -1,422,000 | ||||||||||||||||||||||||||||||||||||||||
net proceeds from sale (including an advance on a potential sale) of businesses and other property and equipment | |||||||||||||||||||||||||||||||||||||||||||
deposits of restricted cash | |||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, including taxes | |||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of a business and other property and equipment | |||||||||||||||||||||||||||||||||||||||||||
excess income tax benefit associated with stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||
impairment of natural gas properties | |||||||||||||||||||||||||||||||||||||||||||
proceeds from noncurrent restricted cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||
dividends paid on convertible preferred stocks | |||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||
operating cash flows | -79,000 | -44,000 | |||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||
gains on property insurance recoveries associated with property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||
acquisition of working interests in natural gas properties | |||||||||||||||||||||||||||||||||||||||||||
software and software development costs | |||||||||||||||||||||||||||||||||||||||||||
purchases of noncurrent restricted investments | |||||||||||||||||||||||||||||||||||||||||||
proceeds from 7.75% senior secured notes, net of pay off of secured term loan and fees | |||||||||||||||||||||||||||||||||||||||||||
deposits of noncurrent restricted cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||
purchase of noncurrent restricted investments | |||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of fees | |||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | |||||||||||||||||||||||||||||||||||||||||||
deferred gain on insurance recoveries | |||||||||||||||||||||||||||||||||||||||||||
proceeds from senior secured notes, net of pay off of secured term loan and fees | |||||||||||||||||||||||||||||||||||||||||||
payments on loans secured by cash value of life insurance policies | |||||||||||||||||||||||||||||||||||||||||||
acquisition of redeemable preferred stock | |||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | |||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of carbon credits | |||||||||||||||||||||||||||||||||||||||||||
payments on contractual obligations—carbon credits | |||||||||||||||||||||||||||||||||||||||||||
other assets | -8,000 | ||||||||||||||||||||||||||||||||||||||||||
deposits of current and noncurrent restricted cash | |||||||||||||||||||||||||||||||||||||||||||
proceeds from secured term loan, net of fees | |||||||||||||||||||||||||||||||||||||||||||
proceeds from modification of secured term loan, net of fees | |||||||||||||||||||||||||||||||||||||||||||
payments associated with induced conversion of 5.5% convertible debentures | |||||||||||||||||||||||||||||||||||||||||||
proceeds from property insurance recoveries associated with property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||
cash payments for income taxes, net of refunds | |||||||||||||||||||||||||||||||||||||||||||
noncash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||
insurance claims receivable associated with property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
other assets, accounts payable and long-term debt associated with additions of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
long-term debt associated with additions of capitalized internal-use software and software development | |||||||||||||||||||||||||||||||||||||||||||
secured term loan extinguished | |||||||||||||||||||||||||||||||||||||||||||
debt issuance costs incurred associated with senior secured notes | |||||||||||||||||||||||||||||||||||||||||||
debt issuance costs written off associated with secured term loan | |||||||||||||||||||||||||||||||||||||||||||
prepayment premium incurred associated with secured term loan | |||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -16,976,000 | -21,136,000 | -16,978,000 | -18,480,000 | -20,867,000 | -28,207,000 | -31,040,000 | -14,760,000 | -18,287,000 | -8,860,000 | -13,826,000 | -18,437,000 | -16,100,000 | -8,177,000 | -8,254,000 | -11,252,000 | -4,277,000 | -7,589,000 | -5,751,000 | -7,115,000 | |||||||||||||||||||||||
free cash flows | 34,821,000 | -3,189,000 | 35,596,000 | -315,000 | -14,031,000 | -24,231,000 | -13,929,000 | 26,622,000 | 5,820,000 | 8,713,000 | 29,876,000 | 40,810,000 | 22,269,000 | 127,144,000 | 77,238,000 | 23,638,000 | 1,062,000 | 13,122,000 | 7,449,000 | -54,000 | |||||||||||||||||||||||
losses on sales and disposals of property and equipment | |||||||||||||||||||||||||||||||||||||||||||
amortization of other assets | |||||||||||||||||||||||||||||||||||||||||||
provisions for losses on accounts receivable | |||||||||||||||||||||||||||||||||||||||||||
benefit from (realization of) losses on inventory | |||||||||||||||||||||||||||||||||||||||||||
benefit from (realization of) losses on firm sales commitments | |||||||||||||||||||||||||||||||||||||||||||
benefit from impairment on long-lived assets | |||||||||||||||||||||||||||||||||||||||||||
equity in earnings of affiliate | |||||||||||||||||||||||||||||||||||||||||||
distributions received from affiliate | |||||||||||||||||||||||||||||||||||||||||||
changes in fair value of commodities contracts | |||||||||||||||||||||||||||||||||||||||||||
changes in fair value of interest rate contracts | |||||||||||||||||||||||||||||||||||||||||||
losses on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||
expense associated with modification of secured term loan | |||||||||||||||||||||||||||||||||||||||||||
expense associated with induced conversion of 5.5% convertible debentures | |||||||||||||||||||||||||||||||||||||||||||
net gains on carbon credits | |||||||||||||||||||||||||||||||||||||||||||
provisions for (recovery of) losses on accounts receivable | |||||||||||||||||||||||||||||||||||||||||||
provisions for losses on inventory | |||||||||||||||||||||||||||||||||||||||||||
commodities contracts | |||||||||||||||||||||||||||||||||||||||||||
proceeds from (deposits of) restricted cash | |||||||||||||||||||||||||||||||||||||||||||
payments on contractual obligations - carbon credits | |||||||||||||||||||||||||||||||||||||||||||
acquisitions of 5.5% convertible debentures | |||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | |||||||||||||||||||||||||||||||||||||||||||
net gain on carbon credits | |||||||||||||||||||||||||||||||||||||||||||
depreciation of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
amortization | |||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) losses on accounts receivable | |||||||||||||||||||||||||||||||||||||||||||
benefit from losses on firm sales commitments | |||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by changes in assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||
accrued and prepaid income taxes | |||||||||||||||||||||||||||||||||||||||||||
other assets and accounts payable associated with property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
debt issuance costs incurred associated with secured term loan | |||||||||||||||||||||||||||||||||||||||||||
debt issuance costs written off associated with 5.5% debentures | |||||||||||||||||||||||||||||||||||||||||||
accrued liabilities extinguished associated with 5.5% debentures | |||||||||||||||||||||||||||||||||||||||||||
5.5% debentures converted to common stock | |||||||||||||||||||||||||||||||||||||||||||
accrued contractual profit-sharing obligation | |||||||||||||||||||||||||||||||||||||||||||
deferred revenue on product sales | |||||||||||||||||||||||||||||||||||||||||||
payments on contractual obligations — carbon credits | |||||||||||||||||||||||||||||||||||||||||||
gain on sales and disposals of property and equipment | |||||||||||||||||||||||||||||||||||||||||||
payments on contractual obligations – carbon credits | |||||||||||||||||||||||||||||||||||||||||||
other assets and accounts payable associated with additions of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
accounts payable associated with 5.5% debentures | |||||||||||||||||||||||||||||||||||||||||||
losses (gain) on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||
gain on property insurance recoveries associated with property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
provisions for (realization of) losses on inventory | |||||||||||||||||||||||||||||||||||||||||||
deferred rent expense | |||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | |||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing operating activities: | |||||||||||||||||||||||||||||||||||||||||||
realization of losses on firm sales commitments | |||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing investing activities: | |||||||||||||||||||||||||||||||||||||||||||
cash flows from continuing financing activities: | |||||||||||||||||||||||||||||||||||||||||||
acquisition of 5.5% convertible debentures | |||||||||||||||||||||||||||||||||||||||||||
receivable associated with a property insurance claim | |||||||||||||||||||||||||||||||||||||||||||
accounts payable and long-term debt associated with property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
current other assets, accounts payable and long-term debt associated with property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used by continuing operating activities: | |||||||||||||||||||||||||||||||||||||||||||
gains on sales of property and equipment | |||||||||||||||||||||||||||||||||||||||||||
changes in fair value of interest rate caps | |||||||||||||||||||||||||||||||||||||||||||
other supplies and prepaid items | |||||||||||||||||||||||||||||||||||||||||||
net cash used by continuing operating activities | |||||||||||||||||||||||||||||||||||||||||||
proceeds from restricted cash | |||||||||||||||||||||||||||||||||||||||||||
payments on short-term financing and drafts payable | |||||||||||||||||||||||||||||||||||||||||||
acquisition of common stock | |||||||||||||||||||||||||||||||||||||||||||
excess income tax benefit on stock options exercised | |||||||||||||||||||||||||||||||||||||||||||
accounts payable associated with purchases of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
debt issuance costs associated with 7% convertible debentures converted to common stock | |||||||||||||||||||||||||||||||||||||||||||
7% convertible debentures converted to common stock | |||||||||||||||||||||||||||||||||||||||||||
series 2 preferred stock converted to common stock of which 12,303,000 was charged to accumulated deficit | |||||||||||||||||||||||||||||||||||||||||||
trade receivables | |||||||||||||||||||||||||||||||||||||||||||
insurance claims | |||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||
balance at beginning of period | |||||||||||||||||||||||||||||||||||||||||||
benefit from (realization of) losses | |||||||||||||||||||||||||||||||||||||||||||
write-offs/disposals | |||||||||||||||||||||||||||||||||||||||||||
balance at end of period | |||||||||||||||||||||||||||||||||||||||||||
add: charged to costs and expenses | |||||||||||||||||||||||||||||||||||||||||||
deduct: costs incurred | |||||||||||||||||||||||||||||||||||||||||||
accrued income, property and other taxes | |||||||||||||||||||||||||||||||||||||||||||
deferred revenue on extended warranty contracts | |||||||||||||||||||||||||||||||||||||||||||
accrued commissions | |||||||||||||||||||||||||||||||||||||||||||
accrued death benefits | |||||||||||||||||||||||||||||||||||||||||||
accrued warranty costs | |||||||||||||||||||||||||||||||||||||||||||
accrued insurance | |||||||||||||||||||||||||||||||||||||||||||
accrued contractual manufacturing obligations | |||||||||||||||||||||||||||||||||||||||||||
accrued precious metals costs | |||||||||||||||||||||||||||||||||||||||||||
accrued executive benefits | |||||||||||||||||||||||||||||||||||||||||||
less noncurrent portion | |||||||||||||||||||||||||||||||||||||||||||
current portion of accrued and other liabilities | |||||||||||||||||||||||||||||||||||||||||||
working capital revolver loan due 2012 | |||||||||||||||||||||||||||||||||||||||||||
5.5% convertible senior subordinated notes due 2012 | |||||||||||||||||||||||||||||||||||||||||||
secured term loan due 2012 | |||||||||||||||||||||||||||||||||||||||||||
other, with current interest rates of 5.99% to 9.36%, most of which is secured by machinery, equipment and real estate | |||||||||||||||||||||||||||||||||||||||||||
less current portion of long-term debt | |||||||||||||||||||||||||||||||||||||||||||
long-term debt due after one year | |||||||||||||||||||||||||||||||||||||||||||
· | |||||||||||||||||||||||||||||||||||||||||||
description | |||||||||||||||||||||||||||||||||||||||||||
interest rate cap contracts | |||||||||||||||||||||||||||||||||||||||||||
exchange-traded futures contracts | |||||||||||||||||||||||||||||||||||||||||||
total | |||||||||||||||||||||||||||||||||||||||||||
total gains included in earnings: | |||||||||||||||||||||||||||||||||||||||||||
cost of sales | |||||||||||||||||||||||||||||||||||||||||||
interest expense | |||||||||||||||||||||||||||||||||||||||||||
change in unrealized gains relating to contracts still held at march 31, 2008: | |||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||
short-term financing and drafts payable | |||||||||||||||||||||||||||||||||||||||||||
accrued and other liabilities | |||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | |||||||||||||||||||||||||||||||||||||||||||
total current liabilities | |||||||||||||||||||||||||||||||||||||||||||
long-term debt | |||||||||||||||||||||||||||||||||||||||||||
noncurrent accrued and other liabilities: | |||||||||||||||||||||||||||||||||||||||||||
contingencies | |||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||
series b 12% cumulative, convertible preferred stock, 100 par value; 20,000 shares issued and outstanding | |||||||||||||||||||||||||||||||||||||||||||
series d 6% cumulative, convertible class c preferred stock, no par value; 1,000,000 shares issued | |||||||||||||||||||||||||||||||||||||||||||
common stock, .10 par value; 75,000,000 shares authorized, 24,590,810 shares issued | |||||||||||||||||||||||||||||||||||||||||||
capital in excess of par value | |||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | |||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | |||||||||||||||||||||||||||||||||||||||||||
less treasury stock at cost: | |||||||||||||||||||||||||||||||||||||||||||
common stock, 3,648,518 shares | |||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||
net income (income) from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||
realization of losses on inventory | |||||||||||||||||||||||||||||||||||||||||||
benefit from (realization and reversal of) losses on firm sales commitments | |||||||||||||||||||||||||||||||||||||||||||
change in fair value of interest rate caps | |||||||||||||||||||||||||||||||||||||||||||
purchase of interest rate cap contracts | |||||||||||||||||||||||||||||||||||||||||||
proceeds from 5.5% convertible debentures, net of fees | |||||||||||||||||||||||||||||||||||||||||||
proceeds from 7% convertible debentures, net of fees | |||||||||||||||||||||||||||||||||||||||||||
acquisition of 10-3/4% senior unsecured notes | |||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term financing and drafts payable | |||||||||||||||||||||||||||||||||||||||||||
acquisition of non-redeemable preferred stock | |||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||
accounts payable and other long-term debt associated with purchases of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
gains on property insurance recoveries | |||||||||||||||||||||||||||||||||||||||||||
provisions for losses on accounts receivables | |||||||||||||||||||||||||||||||||||||||||||
realization and reversal of losses on inventory | |||||||||||||||||||||||||||||||||||||||||||
provisions for impairment on long-lived assets | |||||||||||||||||||||||||||||||||||||||||||
other accrued and noncurrent liabilities | |||||||||||||||||||||||||||||||||||||||||||
proceeds from property insurance recoveries | |||||||||||||||||||||||||||||||||||||||||||
acquisition of 10 3/4 % senior unsecured notes | |||||||||||||||||||||||||||||||||||||||||||
purchases of preferred stock | |||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||
net increase in cash | |||||||||||||||||||||||||||||||||||||||||||
long-term and other debt issued for property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
cash flows provided (used) by continuing operating activities | -7,101,000 | ||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 31,000 | ||||||||||||||||||||||||||||||||||||||||||
net change in restricted cash | |||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving debt | |||||||||||||||||||||||||||||||||||||||||||
payments on revolving debt | -236,000 | ||||||||||||||||||||||||||||||||||||||||||
payment on long-term debt | |||||||||||||||||||||||||||||||||||||||||||
net change in due to/from lsb and affiliates | |||||||||||||||||||||||||||||||||||||||||||
advances to/from affiliates | 8,437,000 | ||||||||||||||||||||||||||||||||||||||||||
net decrease in cash from all activities | -108,000 | ||||||||||||||||||||||||||||||||||||||||||
cash at the beginning of period | 201,000 | ||||||||||||||||||||||||||||||||||||||||||
cash at the end of period | 93,000 | ||||||||||||||||||||||||||||||||||||||||||
cash flows used by continuing operating activities | |||||||||||||||||||||||||||||||||||||||||||
payments on long-term and other debt | |||||||||||||||||||||||||||||||||||||||||||
long-term borrowings | |||||||||||||||||||||||||||||||||||||||||||
net change in due to/from subsidiaries | |||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock and warrants | |||||||||||||||||||||||||||||||||||||||||||
cash at the beginning of year | |||||||||||||||||||||||||||||||||||||||||||
cash at the end of year |
