Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 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 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2007-12-31 | 2007-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 5,654,000 | 8,678,000 | 10,003,000 | 8,703,000 | -174,298,000 | 8,040,000 | 7,293,000 | -476,000 | 7,670,000 | 1,702,000 | 5,620,000 | 8,992,000 | -24,595,000 | -7,752,000 | 2,521,000 | -3,681,000 | -10,485,000 | -5,998,000 | -5,362,000 | -18,434,000 | -23,870,000 | -26,244,000 | -12,148,000 | -17,093,000 | -1,441,000 | 4,306,000 | 1,282,000 | 10,569,000 | 3,644,000 | 10,846,000 | 7,222,000 | -9,450,000 | 2,653,000 | 1,632,000 | -983,000 | -57,000 | -13,451,000 | -13,904,000 | -13,300,000 | -83,096,000 | -4,471,000 | -4,254,000 | 993,000 | 18,760,000 | 15,664,000 | 17,375,000 | 11,193,000 | 18,742,000 | 14,463,000 | 15,634,000 | 21,886,000 | 22,997,000 | 19,280,000 | 15,854,000 | 14,770,000 | 8,234,000 | 10,840,000 | 7,782,000 | 16,000 | 202,000 | -8,787,000 | -12,004,000 | 6,687,000 | 6,746,000 | 7,383,000 |
adjustments to reconcile net income to net cash from operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on divestitures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 6,261,000 | 6,172,000 | 5,802,000 | 5,726,000 | 6,969,000 | 7,424,000 | 7,411,000 | 7,865,000 | 7,704,000 | 7,908,000 | 7,895,000 | 8,351,000 | 9,696,000 | 10,111,000 | 10,452,000 | 10,216,000 | 10,516,000 | 10,663,000 | 10,830,000 | 11,128,000 | 11,271,000 | 11,462,000 | 11,453,000 | 12,253,000 | 11,821,000 | 11,632,000 | 11,438,000 | 11,553,000 | 11,591,000 | 11,484,000 | 11,271,000 | 10,759,000 | 9,754,000 | 9,857,000 | 9,387,000 | 9,534,000 | 9,220,000 | 9,628,000 | 9,573,000 | 11,249,000 | 11,599,000 | 10,542,000 | 10,527,000 | 11,302,000 | 10,882,000 | 10,954,000 | 8,415,000 | 8,598,000 | 7,790,000 | 8,018,000 | 7,809,000 | 7,587,000 | 7,145,000 | 6,430,000 | 6,628,000 | 7,084,000 | 6,587,000 | 6,711,000 | 7,248,000 | 6,797,000 | 7,166,000 | 6,927,000 | 9,060,000 | 4,450,000 | 2,614,000 |
stock-based compensation expense | 1,541,000 | 1,411,000 | 1,185,000 | 1,128,000 | 997,000 | 1,627,000 | 1,495,000 | 1,671,000 | 1,669,000 | 1,560,000 | 1,738,000 | 1,759,000 | 1,904,000 | 1,730,000 | 1,468,000 | 2,205,000 | 2,448,000 | 1,994,000 | 1,279,000 | 1,709,000 | 1,792,000 | 1,485,000 | 1,592,000 | 2,265,000 | 2,501,000 | 1,905,000 | 4,969,000 | 1,864,000 | 3,649,000 | 2,559,000 | 2,289,000 | 2,385,000 | 2,584,000 | 3,038,000 | 2,836,000 | 3,191,000 | 3,252,000 | 2,639,000 | 2,974,000 | 3,688,000 | 4,004,000 | 3,546,000 | 2,964,000 | 2,665,000 | 2,316,000 | 1,973,000 | 2,076,000 | 2,024,000 | 1,620,000 | 1,383,000 | 1,139,000 | 1,331,000 | 1,090,000 | 975,000 | 977,000 | 969,000 | 1,060,000 | 870,000 | 1,175,000 | 1,072,000 | 763,000 | 427,000 | 1,094,000 | 1,164,000 | 1,073,000 |
benefit from deferred income taxes | 3,198,000 | 3,247,000 | 2,917,000 | 1,986,000 | -20,094,000 | -645,000 | -1,551,000 | 549,000 | -115,000 | -190,000 | -726,000 | 2,333,000 | 1,201,000 | -1,716,000 | -5,202,000 | -1,491,000 | -120,000 | -1,167,000 | 1,569,000 | 173,000 | -7,605,000 | -8,617,000 | -2,801,000 | -3,463,000 | 727,000 | -1,076,000 | -438,000 | 2,385,000 | -2,392,000 | -138,000 | 381,000 | -6,861,000 | 183,000 | -1,127,000 | -2,545,000 | 6,557,000 | -3,751,000 | 582,000 | -36,000 | 11,737,000 | -9,035,000 | -4,980,000 | 1,775,000 | -33,000 | -812,000 | 534,000 | 6,012,000 | -4,832,000 | 97,000 | 81,000 | 10,260,000 | 6,366,000 | 2,430,000 | 7,567,000 | 4,479,000 | 4,149,000 | 6,255,000 | 3,147,000 | 802,000 | -1,462,000 | -2,660,000 | -3,596,000 | 2,643,000 | -402,000 | 2,502,000 |
credit loss expense | 0 | 13,000 | 6,000 | -300,000 | -42,000 | 903,000 | 137,000 | 382,000 | 363,000 | 192,000 | 272,000 | 318,000 | 274,000 | 262,000 | 185,000 | 238,000 | 196,000 | 180,000 | 50,000 | 123,000 | 578,000 | 706,000 | 20,000 | ||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | -646,000 | -734,000 | -823,000 | -1,885,000 | -1,363,000 | -659,000 | -390,000 | -728,000 | -527,000 | -1,095,000 | -554,000 | -259,000 | -549,000 | -395,000 | -1,606,000 | -319,000 | -1,505,000 | -2,075,000 | -3,283,000 | -3,615,000 | -753,000 | -1,130,000 | -1,033,000 | -5,022,000 | -651,000 | -2,789,000 | -2,339,000 | -1,269,000 | -181,000 | 12,000 | -383,000 | -582,000 | -3,630,000 | -419,000 | -847,000 | -489,000 | -490,000 | -424,000 | -412,000 | -140,000 | 244,000 | 608,000 | 139,000 | 6,000 | -537,000 | 348,000 | 985,000 | -224,000 | -163,000 | ||||||||||||||||
gain on insurance recovery | 0 | 0 | 0 | -874,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of original issue discount and debt issuance costs | 81,000 | 244,000 | 69,000 | 98,000 | 625,000 | 129,000 | 131,000 | 132,000 | 135,000 | 136,000 | 138,000 | 147,000 | 137,000 | 409,000 | 178,000 | 645,000 | 994,000 | 986,000 | 1,082,000 | 1,190,000 | 1,161,000 | 1,228,000 | 1,573,000 | 1,599,000 | 1,616,000 | 1,492,000 | 1,481,000 | 1,435,000 | 1,432,000 | 1,334,000 | 1,309,000 | 1,277,000 | 1,389,000 | 1,349,000 | 1,330,000 | ||||||||||||||||||||||||||||||
change in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in receivables | 3,821,000 | 3,732,000 | -10,015,000 | -14,278,000 | -3,140,000 | 30,895,000 | -5,407,000 | -15,958,000 | -21,144,000 | -34,901,000 | -20,788,000 | 23,117,000 | 10,482,000 | 1,283,000 | 5,300,000 | 9,143,000 | -15,346,000 | 4,743,000 | -5,928,000 | -210,000 | -24,900,000 | -25,593,000 | -23,019,000 | 1,551,000 | 7,102,000 | 67,877,000 | 45,869,000 | 2,527,000 | -20,969,000 | 13,646,000 | -24,439,000 | -77,700,000 | -25,269,000 | -31,271,000 | -1,063,000 | -21,261,000 | -401,000 | -21,443,000 | -32,724,000 | -18,571,000 | |||||||||||||||||||||||||
decrease in inventories | 1,411,000 | -1,492,000 | 5,088,000 | 6,694,000 | 19,054,000 | 2,046,000 | 5,466,000 | 6,387,000 | 8,351,000 | 10,630,000 | 1,453,000 | 9,183,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other assets | -1,787,000 | -1,668,000 | -256,000 | -2,886,000 | 497,000 | 2,440,000 | 1,054,000 | 3,121,000 | 1,220,000 | 1,809,000 | -299,000 | -3,511,000 | 1,275,000 | 2,226,000 | 2,382,000 | -4,650,000 | -644,000 | 2,589,000 | 1,437,000 | -4,785,000 | -273,000 | 1,941,000 | 2,607,000 | 1,152,000 | -3,871,000 | 1,667,000 | 3,575,000 | 77,000 | -2,196,000 | -265,000 | 2,183,000 | -2,382,000 | -543,000 | 2,728,000 | -1,071,000 | -1,755,000 | 4,792,000 | 503,000 | -900,000 | -297,000 | -261,000 | -249,000 | -2,775,000 | ||||||||||||||||||||||
increase in accounts payable | -357,000 | -10,000 | 11,851,000 | -13,886,000 | 3,274,000 | -13,220,000 | -1,233,000 | -13,970,000 | 12,543,000 | 962,000 | 11,246,000 | 11,049,000 | 3,948,000 | 9,907,000 | 11,437,000 | 3,488,000 | -18,013,000 | 21,356,000 | -15,149,000 | -4,657,000 | 447,000 | -11,852,000 | 18,511,000 | -3,843,000 | 2,406,000 | 6,798,000 | -28,000 | 4,179,000 | 10,797,000 | 11,610,000 | -17,713,000 | 9,008,000 | 1,532,000 | 23,802,000 | -3,828,000 | -9,104,000 | 16,201,000 | 172,000 | 11,705,000 | -2,661,000 | -2,013,000 | ||||||||||||||||||||||||
increase in accrued liabilities and other | -2,674,000 | -641,000 | 21,000 | 4,876,000 | 5,347,000 | 5,894,000 | -3,512,000 | 5,721,000 | 6,535,000 | 7,842,000 | -17,168,000 | 2,207,000 | 8,736,000 | 39,954,000 | 3,731,000 | -26,861,000 | 8,005,000 | -5,916,000 | -9,250,000 | 12,240,000 | -3,812,000 | 4,747,000 | 362,000 | 1,618,000 | 4,375,000 | -9,648,000 | 5,430,000 | 7,102,000 | 3,692,000 | 3,470,000 | -89,000 | -1,298,000 | -2,034,000 | -10,558,000 | 5,189,000 | -971,000 | 2,987,000 | ||||||||||||||||||||||||||||
net cash from operating activities | 24,716,000 | 21,440,000 | 8,828,000 | -4,127,000 | 2,765,000 | 27,581,000 | 11,950,000 | 36,159,000 | 26,994,000 | 7,404,000 | 29,444,000 | 3,072,000 | -5,082,000 | -25,801,000 | 2,790,000 | -16,683,000 | -12,167,000 | -1,936,000 | 27,773,000 | 15,498,000 | 15,280,000 | 20,625,000 | 4,388,000 | 19,100,000 | 18,946,000 | 31,971,000 | 2,269,000 | 43,287,000 | -571,000 | 20,554,000 | 133,000 | 22,618,000 | -6,547,000 | 33,754,000 | -11,444,000 | -18,840,000 | 10,109,000 | 22,726,000 | -2,900,000 | 14,350,000 | 25,370,000 | 50,201,000 | 31,596,000 | 51,794,000 | 28,655,000 | 15,240,000 | 29,593,000 | 64,830,000 | 22,230,000 | -6,408,000 | -48,285,000 | 13,600,000 | 3,230,000 | 17,897,000 | 5,368,000 | 18,306,000 | 10,171,000 | -2,369,000 | 19,054,000 | 12,258,000 | 24,469,000 | 33,038,000 | -8,532,000 | 5,386,000 | 26,652,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -12,714,000 | -11,694,000 | -10,011,000 | -13,591,000 | -9,472,000 | -6,586,000 | -13,882,000 | -9,098,000 | -4,787,000 | -8,375,000 | -6,972,000 | -10,553,000 | -8,205,000 | -1,894,000 | -7,621,000 | -2,690,000 | -8,626,000 | -1,828,000 | -8,649,000 | -1,185,000 | -3,954,000 | -4,006,000 | -6,649,000 | -9,003,000 | -11,937,000 | -6,399,000 | -17,467,000 | -12,327,000 | -8,356,000 | -13,762,000 | -10,696,000 | -9,483,000 | -5,244,000 | -9,353,000 | -7,291,000 | -5,050,000 | -6,738,000 | -13,234,000 | -13,418,000 | -18,029,000 | -17,062,000 | -15,808,000 | -18,505,000 | -15,133,000 | -21,290,000 | -16,127,000 | -9,097,000 | -8,543,000 | -9,013,000 | -17,302,000 | -8,761,000 | -11,294,000 | -10,654,000 | -6,188,000 | -4,722,000 | -1,417,000 | -3,966,000 | -2,029,000 | -1,325,000 | -3,080,000 | -6,599,000 | -7,540,000 | -5,873,000 | -3,809,000 | -1,695,000 |
free cash flows | 12,002,000 | 9,746,000 | -1,183,000 | -17,718,000 | -6,707,000 | 20,995,000 | -1,932,000 | 27,061,000 | 22,207,000 | -971,000 | 22,472,000 | -7,481,000 | -13,287,000 | -27,695,000 | -4,831,000 | -19,373,000 | -20,793,000 | -3,764,000 | 19,124,000 | 14,313,000 | 11,326,000 | 16,619,000 | -2,261,000 | 10,097,000 | 7,009,000 | 25,572,000 | -15,198,000 | 30,960,000 | -8,927,000 | 6,792,000 | -10,563,000 | 13,135,000 | -11,791,000 | 24,401,000 | -18,735,000 | -23,890,000 | 3,371,000 | 9,492,000 | -16,318,000 | -3,679,000 | 8,308,000 | 34,393,000 | 13,091,000 | 36,661,000 | 7,365,000 | -887,000 | 20,496,000 | 56,287,000 | 13,217,000 | -23,710,000 | -57,046,000 | 2,306,000 | -7,424,000 | 11,709,000 | 646,000 | 16,889,000 | 6,205,000 | -4,398,000 | 17,729,000 | 9,178,000 | 17,870,000 | 25,498,000 | -14,405,000 | 1,577,000 | 24,957,000 |
proceeds from divestitures, net of cash disposed | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 499,000 | 1,502,000 | 1,818,000 | 1,809,000 | 1,146,000 | 899,000 | 1,143,000 | 757,000 | 648,000 | 1,564,000 | 740,000 | 720,000 | 554,000 | 1,368,000 | 575,000 | 4,269,000 | 2,522,000 | 1,181,000 | 8,027,000 | 1,902,000 | 2,534,000 | 4,290,000 | 3,673,000 | 6,618,000 | 1,408,000 | 3,937,000 | 1,771,000 | 1,135,000 | 557,000 | 345,000 | 575,000 | 5,514,000 | 1,011,000 | 934,000 | 288,000 | 1,223,000 | 764,000 | 1,103,000 | 1,450,000 | 659,000 | 720,000 | 846,000 | 298,000 | 658,000 | 377,000 | 213,000 | 40,000 | 452,000 | 363,000 | 8,000 | 88,000 | 154,000 | 214,000 | 66,000 | 424,000 | -157,000 | 1,270,000 | 48,000 | 145,000 | 521,000 | 201,000 | 533,000 | -12,000 | 98,000 | 255,000 |
proceeds from insurance property claim | 0 | 0 | 1,668,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | 0 | 143,000 | 2,946,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -12,215,000 | -6,229,000 | 5,418,000 | -14,871,000 | 40,173,000 | -4,302,000 | -12,739,000 | -7,863,000 | -2,870,000 | 4,122,000 | 921,000 | 61,453,000 | -7,651,000 | -526,000 | -7,046,000 | -10,187,000 | -6,019,000 | -647,000 | -622,000 | 717,000 | -1,420,000 | 284,000 | -2,976,000 | -21,077,000 | -10,529,000 | -2,462,000 | -15,696,000 | -10,192,000 | -7,799,000 | -13,666,000 | -24,095,000 | 36,961,000 | -60,148,000 | -38,138,000 | -7,049,000 | 6,152,000 | -10,291,000 | -12,153,000 | -11,968,000 | -19,355,000 | -31,842,000 | -14,962,000 | -18,207,000 | -14,475,000 | -20,913,000 | -15,914,000 | -62,132,000 | -8,091,000 | -8,650,000 | -17,294,000 | -8,673,000 | -12,314,000 | -36,041,000 | -6,122,000 | -4,298,000 | -1,574,000 | -2,696,000 | -1,981,000 | -1,180,000 | -2,559,000 | -6,398,000 | -7,007,000 | -6,518,000 | -6,187,000 | -23,206,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on lines of credit | 0 | 90,097,000 | 34,883,000 | 52,561,000 | 43,387,000 | 49,233,000 | 72,806,000 | 76,447,000 | 45,789,000 | 85,067,000 | 87,232,000 | 69,188,000 | 120,142,000 | 68,266,000 | 45,824,000 | 51,922,000 | 25,807,000 | 30,919,000 | 42,159,000 | 74,909,000 | 90,890,000 | 101,141,000 | 55,296,000 | 80,656,000 | 71,812,000 | 72,085,000 | 96,560,000 | 107,156,000 | 91,367,000 | 381,000 | 1,788,000 | 1,789,000 | 2,479,000 | 3,858,000 | 2,460,000 | 2,812,000 | 1,906,000 | 56,382,000 | 88,510,000 | 71,102,000 | 141,558,000 | 49,022,000 | 87,895,000 | 85,951,000 | 21,728,000 | 3,635,000 | 1,063,000 | 1,193,000 | 8,376,000 | 34,094,000 | 53,618,000 | 45,409,000 | |||||||||||||
payments on lines of credit | 0 | -123,215,000 | -52,444,000 | -48,633,000 | -47,934,000 | -62,222,000 | -77,223,000 | -90,212,000 | -91,337,000 | -69,635,000 | -64,712,000 | -65,202,000 | -58,443,000 | -49,663,000 | -43,547,000 | -56,922,000 | -41,341,000 | -64,233,000 | -57,259,000 | -58,948,000 | -93,350,000 | -100,946,000 | -79,793,000 | -61,524,000 | -98,466,000 | -82,320,000 | -90,572,000 | -81,224,000 | -72,300,000 | -7,059,000 | -2,176,000 | -183,000 | -4,851,000 | -2,616,000 | -3,979,000 | -3,555,000 | -2,394,000 | -84,462,000 | -79,931,000 | -78,748,000 | -83,723,000 | -86,988,000 | -75,601,000 | -50,632,000 | -4,197,000 | -3,125,000 | -297,000 | -2,332,000 | -75,887,000 | -54,944,000 | -61,218,000 | -39,564,000 | |||||||||||||
debt issuance costs | -14,000 | 0 | -500,000 | -2,000 | 0 | -99,000 | 0 | -196,000 | 0 | -297,000 | 10,000 | -927,000 | 0 | -138,000 | -613,000 | -7,000 | -178,000 | -157,000 | -3,260,000 | -436,000 | -260,000 | -66,000 | -241,000 | -1,456,000 | |||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | -3,404,000 | -8,481,000 | -10,810,000 | -1,000 | -172,000 | -6,039,000 | -6,260,000 | -6,960,000 | -15,006,000 | -17,629,000 | -82,000 | -2,533,000 | -4,000 | -13,000 | -85,000 | -1,344,000 | -6,000 | -1,000 | -6,000 | -294,000 | -32,000 | -59,000 | -4,313,000 | -12,352,000 | -5,013,000 | -59,000 | -737,000 | -3,032,000 | -42,000 | -478,000 | -379,000 | -2,334,000 | -48,000 | 10,000 | -143,000 | -512,000 | -2,000 | ||||||||||||||||||||||||||||
proceeds from employee stock plans | 122,000 | 0 | 0 | 17,000 | 427,000 | 78,000 | 146,000 | 760,000 | 330,000 | 61,000 | 113,000 | 3,347,000 | 353,000 | 317,000 | 590,000 | 1,306,000 | 211,000 | 217,000 | 504,000 | 84,000 | 110,000 | 54,000 | 305,000 | 1,174,000 | 3,120,000 | 3,808,000 | 52,000 | 539,000 | 234,000 | 234,000 | 1,820,000 | 225,000 | 1,456,000 | 87,000 | 32,000 | 2,657,000 | 854,000 | 48,000 | 39,000 | 0 | 1,000 | 103,000 | |||||||||||||||||||||||
other financing activities | -935,000 | -839,000 | -865,000 | -6,177,000 | -2,498,000 | -3,684,000 | -3,356,000 | -8,720,000 | -86,000 | -1,365,000 | -1,499,000 | -1,076,000 | -2,547,000 | 3,007,000 | -2,711,000 | -3,528,000 | -1,266,000 | 2,369,000 | -1,561,000 | -1,526,000 | -1,451,000 | 3,698,000 | -1,218,000 | -1,595,000 | -1,422,000 | 3,927,000 | -1,169,000 | -1,539,000 | -375,000 | 3,060,000 | -545,000 | -1,322,000 | -846,000 | 2,704,000 | -371,000 | -1,095,000 | -718,000 | 2,173,000 | -3,000 | 22,000 | -208,000 | -1,475,000 | -12,000 | 14,000 | -1,000 | -38,000 | 5,000 | -63,000 | 10,000 | -125,000 | |||||||||||||||
net cash from financing activities | -2,856,000 | -10,117,000 | -11,675,000 | -6,056,000 | -35,838,000 | -25,577,000 | 589,000 | -18,879,000 | -19,156,000 | -12,742,000 | -30,270,000 | -64,753,000 | 12,801,000 | 25,751,000 | 1,271,000 | 19,591,000 | 15,127,000 | 3,302,000 | -16,612,000 | -17,061,000 | -34,771,000 | -27,045,000 | 936,000 | -4,036,000 | -5,691,000 | -32,152,000 | 12,353,000 | -28,191,000 | -11,372,000 | 9,352,000 | 25,698,000 | -66,281,000 | 62,858,000 | 1,498,000 | -365,000 | 11,129,000 | -1,181,000 | 983,000 | -11,581,000 | 780,000 | -1,685,000 | -4,190,000 | -1,635,000 | -27,089,000 | 9,688,000 | -3,876,000 | 42,837,000 | -48,295,000 | -16,654,000 | 27,965,000 | 19,234,000 | -1,446,000 | 1,688,000 | -1,138,000 | 70,162,000 | -18,230,000 | -11,837,000 | -10,358,000 | -19,658,000 | -24,412,000 | 14,938,000 | -1,048,000 | 363,000 | ||
effect of exchange rate changes on cash | -19,000 | 84,000 | 26,000 | -93,000 | 842,000 | -200,000 | -761,000 | 1,080,000 | -836,000 | -43,000 | 375,000 | 1,376,000 | -671,000 | -1,036,000 | -376,000 | -430,000 | -758,000 | 291,000 | -882,000 | 840,000 | 903,000 | -137,000 | -2,576,000 | 1,127,000 | -1,401,000 | 456,000 | -581,000 | -534,000 | -872,000 | -3,738,000 | 812,000 | 0 | 341,000 | 1,247,000 | 856,000 | -2,427,000 | 79,000 | -942,000 | 1,845,000 | -2,487,000 | -1,250,000 | 516,000 | -5,114,000 | 1,134,000 | -1,095,000 | -586,000 | 1,091,000 | -1,819,000 | 1,537,000 | 859,000 | 69,000 | -1,242,000 | 61,000 | 1,719,000 | -324,000 | 1,387,000 | -596,000 | -539,000 | -802,000 | 247,000 | -1,011,000 | -562,000 | |||
net increase in cash, cash equivalents, and restricted cash | 9,626,000 | 5,178,000 | 2,597,000 | -25,147,000 | -961,000 | 10,497,000 | 470,000 | -603,000 | -1,612,000 | -3,361,000 | -3,817,000 | 1,010,000 | 9,657,000 | -2,187,000 | -1,655,000 | -20,614,000 | 12,502,000 | 2,548,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 0 | 18,237,000 | 0 | 0 | 38,901,000 | 0 | 0 | 25,061,000 | 0 | 0 | 29,489,000 | 0 | 0 | 30,348,000 | 0 | 0 | 56,863,000 | 0 | 0 | 64,266,000 | 0 | 0 | 65,460,000 | |||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 9,626,000 | 5,178,000 | 20,834,000 | 7,942,000 | -2,498,000 | 37,940,000 | 4,132,000 | -1,259,000 | 25,531,000 | -603,000 | -1,612,000 | 26,128,000 | -3,817,000 | 1,010,000 | 40,005,000 | -20,008,000 | -6,273,000 | 56,635,000 | 1,325,000 | -2,187,000 | 62,611,000 | -20,614,000 | 12,502,000 | 68,008,000 | |||||||||||||||||||||||||||||||||||||||||
decrease in accrued liabilities and other | -508,000 | -4,626,000 | -45,000 | -6,545,000 | -587,000 | -8,221,000 | -7,452,000 | -1,002,000 | -2,446,000 | -815,000 | 2,207,000 | 4,515,000 | -14,527,000 | -19,349,000 | 8,162,000 | -8,395,000 | -2,852,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divestitures | 3,820,000 | 10,665,000 | 478,000 | 1,269,000 | 10,933,000 | 7,153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable | -522,000 | -306,000 | -9,842,000 | -1,692,000 | -3,521,000 | -692,000 | -20,028,000 | -29,353,000 | -3,895,000 | -1,134,000 | -30,958,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on divestitures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairments and other non-cash charges | 3,540,000 | 0 | 0 | 12,048,000 | 3,030,000 | 876,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in inventories | 265,000 | -2,677,000 | 3,908,000 | 8,250,000 | 4,416,000 | 1,280,000 | 430,000 | -3,870,000 | 11,813,000 | -20,062,000 | -23,848,000 | -14,812,000 | -7,800,000 | -2,327,000 | -11,174,000 | 8,005,000 | -6,271,000 | 10,139,000 | 4,477,000 | -13,370,000 | -3,618,000 | -17,841,000 | 2,251,000 | -6,848,000 | -9,671,000 | -829,000 | 10,119,000 | 8,386,000 | -4,816,000 | 7,620,000 | -1,280,000 | -22,312,000 | -5,576,000 | 11,274,000 | -12,144,000 | -20,208,000 | -25,940,000 | -4,985,000 | 1,032,000 | -29,964,000 | -11,422,000 | 1,131,000 | |||||||||||||||||||||||
proceeds from term loan | 0 | 0 | 0 | 0 | 0 | 8,258,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in receivables | 27,287,000 | 5,795,000 | 2,414,000 | 10,494,000 | 55,858,000 | 10,652,000 | 13,354,000 | -9,600,000 | 27,606,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | -6,000 | -20,008,000 | -6,273,000 | -228,000 | -4,886,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other assets | 39,000 | 1,098,000 | 17,000 | 129,000 | 521,000 | 2,543,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestitures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 790,000 | 915,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | 0 | 0 | -659,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of convertible notes | 0 | -10,030,000 | 0 | -18,107,000 | 0 | 0 | -15,349,000 | -13,775,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from financing obligation | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on extinguishment of debt | 0 | 210,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory impairments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 0 | 0 | 279,000 | 0 | 0 | -1,894,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
refund of proceeds from sale of a business | 0 | 0 | 0 | -13,974,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net benefit from doubtful accounts | 748,000 | 255,000 | 403,000 | 386,000 | 141,000 | 1,479,000 | 888,000 | 341,000 | 95,000 | -26,000 | 746,000 | 666,000 | 384,000 | 450,000 | 1,054,000 | 528,000 | 710,000 | 143,000 | 312,000 | 721,000 | 1,000 | 12,000 | 208,000 | 427,000 | 209,000 | 659,000 | 414,000 | ||||||||||||||||||||||||||||||||||||||
loss on sale of a business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on 2017 convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 2021 convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of 2017 convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | -16,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (received) for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 4,277,000 | 6,964,000 | -33,482,000 | 1,845,000 | 714,000 | 587,000 | -23,565,000 | 1,555,000 | -1,112,000 | 2,841,000 | 4,291,000 | 4,846,000 | 7,166,000 | 10,177,000 | 4,294,000 | 7,138,000 | 11,534,000 | 10,214,000 | -4,378,000 | 8,923,000 | 9,372,000 | 7,798,000 | 3,582,000 | 2,039,000 | 1,107,000 | 3,117,000 | 1,132,000 | 786,000 | 1,370,000 | 1,170,000 | 1,853,000 | 883,000 | 2,099,000 | 927,000 | |||||||||||||||||||||||||||||||
interest | 4,333,000 | 342,000 | 3,880,000 | 163,000 | 4,471,000 | 188,000 | 3,649,000 | 494,000 | 3,744,000 | 308,000 | 3,751,000 | 661,000 | 562,000 | 4,154,000 | 331,000 | 3,690,000 | 559,000 | 4,006,000 | 100,000 | 4,019,000 | 173,000 | 3,368,000 | 234,000 | 1,532,000 | 1,950,000 | 2,205,000 | 2,269,000 | 3,042,000 | 1,703,000 | 1,393,000 | 1,426,000 | 2,412,000 | 5,419,000 | 4,076,000 | |||||||||||||||||||||||||||||||
increase in restricted cash | -55,915,000 | -29,719,000 | -46,000 | -556,000 | -1,985,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of 2017 convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -3,496,000 | -1,639,000 | -18,002,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 0 | 0 | 87,878,000 | 0 | 0 | 0 | 107,138,000 | 0 | 0 | 0 | 85,052,000 | 0 | 0 | 46,846,000 | 0 | 0 | 0 | 25,247,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -3,496,000 | -1,639,000 | 69,876,000 | -1,284,000 | 10,614,000 | 82,534,000 | -9,407,000 | 31,565,000 | 91,692,000 | 11,364,000 | 16,335,000 | 41,710,000 | 6,625,000 | -1,402,000 | -31,062,000 | 95,366,000 | -111,000 | -53,000 | 12,266,000 | -412,000 | -2,598,000 | 9,309,000 | 3,929,000 | ||||||||||||||||||||||||||||||||||||||||||
purchase of convertible notes due 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of a business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of a business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible notes due 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of convertible notes due 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase (decease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | 30,369,000 | -2,636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other assets | 285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of senior notes | 0 | 0 | -9,206,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -1,284,000 | 10,614,000 | -24,604,000 | -6,712,000 | -9,407,000 | 31,565,000 | 6,640,000 | 11,364,000 | 16,335,000 | -5,136,000 | 11,389,000 | 6,625,000 | -1,537,000 | 5,122,000 | -37,655,000 | -1,402,000 | -31,062,000 | 12,356,000 | 70,908,000 | -111,000 | -53,000 | 732,000 | 5,235,000 | -412,000 | -2,598,000 | 1,057,000 | -2,636,000 | ||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets | -1,271,000 | 11,000 | -114,000 | -224,000 | -99,000 | -17,000 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories | -1,091,000 | 7,003,000 | 15,521,000 | 7,138,000 | 5,520,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
post-closing payment for business acquisition | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -2,217,000 | -15,058,000 | -10,873,000 | -17,227,000 | -7,598,000 | -45,000 | -1,000 | -503,000 | -95,000 | 0 | 0 | -67,000 | -86,000 | -56,000 | 0 | -10,000 | -202,000 | -157,000 | |||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in receivables | 11,601,000 | -14,057,000 | -8,255,000 | 37,278,000 | 74,374,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on notes payable and long-term debt | -30,115,000 | -37,000 | -119,000 | -186,000 | -10,140,000 | -104,000 | -99,000 | -96,000 | -10,136,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior notes, net of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired | 0 | -1,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | -124,000 | 60,000 | 303,000 | 239,000 | -56,000 | 824,000 | 946,000 | 587,000 | 912,000 | 752,000 | 6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 83,010,000 | 0 | 0 | 11,534,000 | 0 | 0 | 8,252,000 | -238,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash impairment charges | 0 | 75,000 | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (recovery) benefit from doubtful accounts | -44,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other borrowings | 9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 3,604,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net operating activities of continuing operations | 19,054,000 | 12,258,000 | 24,469,000 | 33,038,000 | 4,821,000 | 2,723,000 | 15,261,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net operating activities of discontinued operations | -13,353,000 | 2,663,000 | 11,391,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions | -1,284,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investing activities of continuing operations | -7,069,000 | -4,995,000 | -23,359,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investing activities of discontinued operations | -1,192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net financing activities of continuing operations | -11,837,000 | -10,358,000 | -19,658,000 | -24,412,000 | 14,938,000 | -858,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net financing activities of discontinued operations | 0 | -190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term borrowings | 740,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from in financing activities | 5,621,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on disposal of discontinued operations | -560,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings on lines of credit | -18,810,000 | -24,957,000 | 14,789,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments on lines of credit | 25,218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance proceeds from property, plant and equipment claim | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and espp | 227,000 | 314,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes | 178,000 | 358,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) on lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) income from discontinued operations | -668,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings on lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends paid in cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts and notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term financing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes payable and long-term debt | -13,758,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts and notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for deferred income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment received on former shipyard operation note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) borrowings on notes payable and long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of stock options and vesting of share awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock dividends | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts and notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from espp and exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from common stock issue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) on notes payable and long-term | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from public offering, net of cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) on line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from preferred stock issue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings from notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from public offering, net of costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
