Standard Motor Products, Inc(NYSE:SMP)
Standard Motor Products, Inc. manufactures and distributes replacement parts for motor vehicles in the automotive aftermarket industry. The Engine Management segment offers components for the ignition, electrical, emissions, fuel and safety-related systems of motor vehicles under the Standard, SMP B...
Website: http://www.smpcorp.com
Founded: 1919
Full Time Employees: 4,200
Sector: Consumer Cyclical
Industry: Auto Parts
• 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 | 2010-12-31 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 451,166,000 | 385,090,000 | 498,836,000 | 493,853,000 | 413,379,000 | 343,352,000 | 399,265,000 | 389,829,000 | 331,403,000 | 290,756,000 | 386,413,000 | 353,075,000 | 328,028,000 | 308,199,000 | 381,373,000 | 359,412,000 | 322,831,000 | 928,506,000 | 370,310,000 | 342,076,000 | 276,553,000 | 282,738,000 | 343,609,000 | 247,939,000 | 254,302,000 | 241,252,000 | 307,723,000 | 305,172,000 | 283,766,000 | 246,970,000 | 296,619,000 | 286,636,000 | 261,826,000 | 239,978,000 | 281,058,000 | 312,729,000 | 282,378,000 | 229,799,000 | 300,795,000 | 288,977,000 | 238,911,000 | 204,967,000 | 270,037,000 | 269,382,000 | 227,589,000 | 218,054,000 | 257,046,000 | 272,540,000 | 232,752,000 | 218,708,000 | 264,162,000 | 270,126,000 | 230,708,000 | 192,355,000 | 275,975,000 | 268,875,000 | 211,711,000 | 174,170,000 | 236,220,000 | 244,005,000 | 220,230,000 | 231,048,000 | 179,351,000 | 205,577,000 | 197,498,000 | 172,222,000 | |
yoy | 9.14% | 12.16% | 24.94% | 26.68% | 24.74% | 18.09% | 3.33% | 10.41% | 1.03% | -5.66% | 1.32% | -1.76% | 1.61% | -66.81% | 2.99% | 5.07% | 16.73% | 228.40% | 7.77% | 37.97% | 8.75% | 17.20% | 11.66% | -18.75% | -10.38% | -2.32% | 3.74% | 6.47% | 8.38% | 2.91% | 5.54% | -8.34% | -7.28% | 4.43% | -6.56% | 8.22% | 18.19% | 12.12% | 11.39% | 7.27% | 4.97% | -6.00% | 5.05% | -1.16% | -2.22% | -0.30% | -2.69% | 0.89% | 0.89% | 13.70% | -4.28% | 0.47% | 8.97% | 10.44% | 16.83% | 10.19% | -3.87% | 2.24% | 36.05% | 7.13% | 34.16% | ||||||
qoq | 17.16% | -22.80% | 1.01% | 19.47% | 20.40% | -14.00% | 2.42% | 17.63% | 13.98% | -24.76% | 9.44% | 7.64% | 6.43% | -19.19% | 6.11% | 11.33% | -65.23% | 150.74% | 8.25% | 23.69% | -2.19% | -17.72% | 38.59% | -2.50% | 5.41% | -21.60% | 0.84% | 7.54% | 14.90% | -16.74% | 3.48% | 9.48% | 9.10% | -14.62% | -10.13% | 10.75% | 22.88% | -23.60% | 4.09% | 20.96% | 16.56% | -24.10% | 0.24% | 18.36% | 4.37% | -15.17% | -5.69% | 17.09% | 6.42% | -17.21% | -2.21% | 17.09% | 19.94% | -30.30% | 2.64% | 27.00% | 21.55% | -26.27% | -3.19% | 10.80% | 28.82% | -12.76% | 4.09% | 14.68% | |||
cost of sales | 311,993,000 | 263,087,000 | 337,042,000 | 342,964,000 | 288,657,000 | 242,366,000 | 277,899,000 | 278,382,000 | 241,881,000 | 209,226,000 | 271,653,000 | 251,806,000 | 236,761,000 | 218,635,000 | 274,589,000 | 263,061,000 | 232,991,000 | 656,780,000 | 265,105,000 | 242,804,000 | 192,769,000 | 188,584,000 | 235,861,000 | 183,581,000 | 183,907,000 | 168,408,000 | 215,635,000 | 216,267,000 | 205,803,000 | 175,367,000 | 209,313,000 | 205,347,000 | 189,237,000 | 170,633,000 | 198,523,000 | 222,063,000 | 198,268,000 | 163,028,000 | 205,151,000 | 201,901,000 | 165,915,000 | 142,181,000 | 188,484,000 | 196,622,000 | 163,700,000 | 150,960,000 | 179,819,000 | 195,141,000 | 164,842,000 | 151,959,000 | 184,081,000 | 192,330,000 | 164,880,000 | 134,388,000 | 198,167,000 | 199,531,000 | 157,161,000 | 125,836,000 | 171,732,000 | 180,832,000 | 167,078,000 | 172,659,000 | 135,533,000 | 155,774,000 | 151,092,000 | 131,329,000 | |
gross profit | 139,173,000 | 122,003,000 | 161,794,000 | 150,889,000 | 124,722,000 | 100,986,000 | 121,366,000 | 111,447,000 | 89,522,000 | 81,530,000 | 114,760,000 | 101,269,000 | 91,267,000 | 89,564,000 | 106,784,000 | 96,351,000 | 89,840,000 | 271,726,000 | 105,205,000 | 99,272,000 | 83,784,000 | 94,154,000 | 107,748,000 | 64,358,000 | 70,395,000 | 72,844,000 | 92,088,000 | 88,905,000 | 77,963,000 | 71,603,000 | 87,306,000 | 81,289,000 | 72,589,000 | 69,345,000 | 82,535,000 | 90,666,000 | 84,110,000 | 66,771,000 | 95,644,000 | 87,076,000 | 72,996,000 | 62,786,000 | 81,553,000 | 72,760,000 | 63,889,000 | 67,094,000 | 77,227,000 | 77,399,000 | 67,910,000 | 66,749,000 | 80,081,000 | 77,796,000 | 65,828,000 | 57,967,000 | 77,808,000 | 69,344,000 | 54,550,000 | 48,334,000 | 64,488,000 | 63,173,000 | 53,152,000 | 58,389,000 | 43,818,000 | 49,803,000 | 46,406,000 | 40,893,000 | |
yoy | 11.59% | 20.81% | 33.31% | 35.39% | 39.32% | 23.86% | 5.76% | 10.05% | -1.91% | -8.97% | 7.47% | 5.10% | 1.59% | -67.04% | 1.50% | -2.94% | 7.23% | 188.60% | -2.36% | 54.25% | 19.02% | 29.25% | 17.01% | -27.61% | -9.71% | 1.73% | 5.48% | 9.37% | 7.40% | 3.26% | 5.78% | -10.34% | -13.70% | 3.85% | -13.71% | 4.12% | 15.23% | 6.35% | 17.28% | 19.68% | 14.25% | -6.42% | 5.60% | -5.99% | -5.92% | 0.52% | -3.56% | -0.51% | 3.16% | 15.15% | 2.92% | 12.19% | 20.67% | 19.93% | 20.66% | 9.77% | 2.63% | 10.45% | 44.17% | 6.72% | 42.78% | ||||||
qoq | 14.07% | -24.59% | 7.23% | 20.98% | 23.50% | -16.79% | 8.90% | 24.49% | 9.80% | -28.96% | 13.32% | 10.96% | 1.90% | -16.13% | 10.83% | 7.25% | -66.94% | 158.28% | 5.98% | 18.49% | -11.01% | -12.62% | 67.42% | -8.58% | -3.36% | -20.90% | 3.58% | 14.03% | 8.88% | -17.99% | 7.40% | 11.99% | 4.68% | -15.98% | -8.97% | 7.79% | 25.97% | -30.19% | 9.84% | 19.29% | 16.26% | -23.01% | 12.08% | 13.89% | -4.78% | -13.12% | -0.22% | 13.97% | 1.74% | -16.65% | 2.94% | 18.18% | 13.56% | -25.50% | 12.21% | 27.12% | 12.86% | -25.05% | 2.08% | 18.85% | 33.25% | -12.02% | 7.32% | 13.48% | |||
gross margin % | 30.85% | 31.68% | 32.43% | 30.55% | 30.17% | 29.41% | 30.40% | 28.59% | 27.01% | 28.04% | 29.70% | 28.68% | 27.82% | 29.06% | 28.00% | 26.81% | 27.83% | 29.26% | 28.41% | 29.02% | 30.30% | 33.30% | 31.36% | 25.96% | 27.68% | 30.19% | 29.93% | 29.13% | 27.47% | 28.99% | 29.43% | 28.36% | 27.72% | 28.90% | 29.37% | 28.99% | 29.79% | 29.06% | 31.80% | 30.13% | 30.55% | 30.63% | 30.20% | 27.01% | 28.07% | 30.77% | 30.04% | 28.40% | 29.18% | 30.52% | 30.32% | 28.80% | 28.53% | 30.14% | 28.19% | 25.79% | 25.77% | 27.75% | 27.30% | 25.89% | 24.13% | NaN% | 25.27% | 24.43% | 24.23% | 23.50% | 23.74% |
selling, general and administrative expenses | 104,837,000 | 99,906,000 | 113,388,000 | 107,520,000 | 99,845,000 | 95,282,000 | 81,204,000 | 83,885,000 | 74,733,000 | 70,326,000 | 79,781,000 | 73,843,000 | 69,633,000 | 72,075,000 | 73,199,000 | 68,468,000 | 62,884,000 | 181,038,000 | 66,509,000 | 62,347,000 | 54,460,000 | 60,972,000 | 59,497,000 | 48,328,000 | 55,873,000 | 54,232,000 | 59,947,000 | 60,536,000 | 60,000,000 | 55,732,000 | 60,137,000 | 57,750,000 | 57,717,000 | 51,348,000 | 54,800,000 | 60,076,000 | 57,360,000 | 52,625,000 | 61,277,000 | 54,758,000 | 52,998,000 | 53,446,000 | 51,907,000 | 51,736,000 | 49,198,000 | 48,273,000 | 48,811,000 | 48,847,000 | 47,594,000 | 50,443,000 | 50,615,000 | 50,588,000 | 49,610,000 | 45,173,000 | 50,937,000 | 46,609,000 | 44,776,000 | 41,509,000 | 41,680,000 | 40,016,000 | 40,640,000 | 41,803,000 | 36,665,000 | 36,775,000 | 36,813,000 | 36,019,000 | |
restructuring expenses | 366,000 | 543,000 | 782,000 | 582,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 123,000 | 19,000 | 12,000 | 49,000 | 258,000 | 70,000 | -17,000 | 22,000 | 2,000 | 4,000 | 46,000 | 24,000 | 70,000 | 30,000 | 13,000 | -1,000 | 8,000 | 6,000 | 10,000 | -12,000 | 3,000 | -6,000 | 3,999,000 | 15,000 | 42,000 | 271,000 | 329,000 | 316,000 | 314,000 | 316,000 | 314,000 | 322,000 | 297,000 | 262,000 | 251,000 | 231,000 | 262,000 | 281,000 | 279,000 | 268,000 | 273,000 | 260,000 | 256,000 | 324,000 | 212,000 | 230,000 | 240,000 | 433,000 | -32,000 | 53,000 | 152,000 | 258,000 | 262,000 | 269,000 | 298,000 | 398,000 | 783,000 | 3,422,000 | 105,000 | ||||||||
operating income | 34,093,000 | 21,573,000 | 47,636,000 | 42,836,000 | 24,462,000 | 3,880,000 | 37,139,000 | 24,986,000 | 14,619,000 | 9,947,000 | 34,806,000 | 27,178,000 | 20,746,000 | 15,712,000 | 33,615,000 | 27,893,000 | 26,915,000 | 90,461,000 | 38,538,000 | 36,925,000 | 29,324,000 | 30,587,000 | 47,964,000 | 16,021,000 | 14,323,000 | 17,506,000 | 31,304,000 | 27,728,000 | 17,957,000 | 18,433,000 | 27,178,000 | 23,350,000 | 12,307,000 | 16,067,000 | 26,919,000 | 29,669,000 | 25,519,000 | 12,630,000 | 33,574,000 | 31,844,000 | 20,019,000 | 9,676,000 | 29,957,000 | 21,312,000 | 14,915,000 | 18,972,000 | 28,341,000 | 17,620,000 | 20,405,000 | 15,736,000 | 27,877,000 | 27,220,000 | 16,030,000 | 12,376,000 | 26,662,000 | 22,690,000 | 9,703,000 | 6,376,000 | 22,791,000 | 23,294,000 | 12,438,000 | 15,297,000 | 6,400,000 | 9,724,000 | 8,383,000 | 3,711,000 | |
yoy | 39.37% | 456.01% | 28.26% | 71.44% | 67.33% | -60.99% | 6.70% | -8.07% | -29.53% | -36.69% | 3.54% | -2.56% | -22.92% | -82.63% | -12.77% | -24.46% | -8.22% | 195.75% | -19.65% | 130.48% | 104.73% | 74.72% | 53.22% | -42.22% | -20.24% | -5.03% | 15.18% | 18.75% | 45.91% | 14.73% | 0.96% | -21.30% | -51.77% | 27.21% | -19.82% | -6.83% | 27.47% | 30.53% | 12.07% | 49.42% | 34.22% | -49.00% | 5.70% | 20.95% | -26.91% | 20.56% | 1.66% | -35.27% | 27.29% | 27.15% | 4.56% | 19.96% | 65.21% | 94.10% | 16.98% | -2.59% | -21.99% | 48.99% | 263.97% | 27.91% | 312.21% | ||||||
qoq | 58.04% | -54.71% | 11.21% | 75.11% | 530.46% | -89.55% | 48.64% | 70.91% | 46.97% | -71.42% | 28.07% | 31.00% | 32.04% | -53.26% | 20.51% | 3.63% | -70.25% | 134.73% | 4.37% | 25.92% | -4.13% | -36.23% | 199.38% | 11.86% | -18.18% | -44.08% | 12.90% | 54.41% | -2.58% | -32.18% | 16.39% | 89.73% | -23.40% | -40.31% | -9.27% | 16.26% | 102.05% | -62.38% | 5.43% | 59.07% | 106.89% | -67.70% | 40.56% | 42.89% | -21.38% | -33.06% | 60.85% | -13.65% | 29.67% | -43.55% | 2.41% | 69.81% | 29.52% | -53.58% | 17.51% | 133.85% | 52.18% | -72.02% | -2.16% | 87.28% | 139.02% | -34.18% | 16.00% | 125.90% | |||
operating margin % | 7.56% | 5.60% | 9.55% | 8.67% | 5.92% | 1.13% | 9.30% | 6.41% | 4.41% | 3.42% | 9.01% | 7.70% | 6.32% | 5.10% | 8.81% | 7.76% | 8.34% | 9.74% | 10.41% | 10.79% | 10.60% | 10.82% | 13.96% | 6.46% | 5.63% | 7.26% | 10.17% | 9.09% | 6.33% | 7.46% | 9.16% | 8.15% | 4.70% | 6.70% | 9.58% | 9.49% | 9.04% | 5.50% | 11.16% | 11.02% | 8.38% | 4.72% | 11.09% | 7.91% | 6.55% | 8.70% | 11.03% | 6.47% | 8.77% | 7.19% | 10.55% | 10.08% | 6.95% | 6.43% | 9.66% | 8.44% | 4.58% | 3.66% | 9.65% | 9.55% | 5.65% | NaN% | 6.62% | 3.57% | 4.73% | 4.24% | 2.15% |
other non-operating income | -1,279,000 | -502,000 | 1,734,000 | 1,875,000 | 2,248,000 | 1,730,000 | 2,129,000 | 2,199,000 | 819,000 | -433,000 | 1,732,000 | 802,000 | 225,000 | -75,000 | 1,513,000 | 1,927,000 | 1,449,000 | 2,714,000 | 780,000 | 832,000 | 635,000 | 220,000 | 514,000 | 602,000 | -524,000 | 305,000 | 225,000 | 1,411,000 | 646,000 | -1,211,000 | 351,000 | 480,000 | -31,000 | -1,285,000 | 319,000 | 740,000 | 823,000 | 1,253,000 | 208,000 | 265,000 | 333,000 | -384,000 | -535,000 | 548,000 | 151,000 | -908,000 | -955,000 | 307,000 | 28,000 | 233,000 | -630,000 | -24,000 | -42,000 | 2,697,000 | 230,000 | 176,000 | 267,000 | ||||||||||
interest expense | 7,518,000 | 7,889,000 | 7,394,000 | 8,295,000 | 7,761,000 | 5,548,000 | 3,145,000 | 2,752,000 | 2,067,000 | 2,521,000 | 3,621,000 | 3,283,000 | 3,862,000 | 4,335,000 | 3,656,000 | 1,821,000 | 805,000 | 1,376,000 | 652,000 | 495,000 | 209,000 | 221,000 | 462,000 | 772,000 | 873,000 | 967,000 | 1,508,000 | 1,722,000 | 1,089,000 | 889,000 | 1,254,000 | 1,251,000 | 632,000 | 544,000 | 595,000 | 722,000 | 468,000 | 350,000 | 501,000 | 394,000 | 311,000 | 299,000 | 332,000 | 480,000 | 426,000 | 411,000 | 440,000 | 457,000 | 308,000 | 281,000 | 403,000 | 646,000 | 572,000 | 531,000 | 702,000 | 842,000 | 713,000 | 662,000 | 757,000 | 1,045,000 | 1,357,000 | 2,002,000 | 1,864,000 | 2,423,000 | 2,325,000 | 2,477,000 | |
earnings from continuing operations before income taxes | 25,296,000 | 13,182,000 | 41,976,000 | 36,416,000 | 18,949,000 | 13,371,000 | 17,109,000 | 27,559,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | 6,826,000 | 3,750,000 | 11,977,000 | 9,821,000 | 5,069,000 | 667,000 | 9,267,000 | 6,109,000 | 3,342,000 | -288,000 | 7,995,000 | 6,289,000 | 4,372,000 | 2,799,000 | 8,280,000 | 7,122,000 | 7,005,000 | 21,563,000 | 9,481,000 | 9,248,000 | 7,586,000 | 7,844,000 | 11,804,000 | 4,009,000 | 3,305,000 | 4,106,000 | 7,367,000 | 6,862,000 | 4,410,000 | 4,176,000 | 7,002,000 | 5,752,000 | 3,047,000 | 22,344,000 | 9,535,000 | 11,426,000 | 9,507,000 | 4,694,000 | 12,226,000 | 11,853,000 | 7,385,000 | 3,214,000 | 9,896,000 | 7,572,000 | 5,301,000 | 6,136,000 | 9,140,000 | 6,301,000 | 7,277,000 | 6,092,000 | 10,021,000 | 10,110,000 | 5,696,000 | 4,905,000 | 8,516,000 | 8,103,000 | 3,454,000 | -21,112,000 | 8,164,000 | 4,337,000 | 5,532,000 | 2,067,000 | |||||
earnings from continuing operations | 18,470,000 | 9,432,000 | 29,999,000 | 26,595,000 | 13,880,000 | -605,000 | 26,856,000 | 18,324,000 | 10,029,000 | 7,281,000 | 24,922,000 | 18,408,000 | 12,737,000 | 8,503,000 | 23,192,000 | 20,877,000 | 20,554,000 | 70,236,000 | 29,185,000 | 28,014,000 | 22,164,000 | 22,742,000 | 36,212,000 | 11,842,000 | 9,621,000 | 12,738,000 | 22,654,000 | 20,555,000 | 13,104,000 | 12,157,000 | 19,273,000 | 16,827,000 | 8,597,000 | -8,106,000 | 17,108,000 | 18,261,000 | 16,367,000 | 8,839,000 | 21,055,000 | 19,862,000 | 12,656,000 | 5,779,000 | 19,194,000 | 13,808,000 | 9,339,000 | 11,517,000 | 17,806,000 | 11,169,000 | 12,407,000 | 9,391,000 | 17,686,000 | 16,400,000 | 9,566,000 | 6,310,000 | 17,444,000 | 13,721,000 | 5,494,000 | 29,523,000 | 14,100,000 | 13,693,000 | 7,011,000 | 8,061,000 | 2,867,000 | 4,724,000 | 787,000 | ||
loss from discontinued operations, net of income taxes | -1,185,000 | -9,092,250 | -34,172,000 | -1,058,000 | -1,139,000 | -6,181,750 | -22,771,000 | -917,000 | -1,039,000 | -7,050,250 | -18,200,000 | -9,221,000 | -780,000 | -4,269,000 | -14,294,000 | -1,666,000 | -1,116,000 | -1,280,500 | -5,122,000 | -853,000 | -1,164,000 | -2,364,000 | -7,587,000 | -875,000 | -994,000 | -2,478,500 | -7,903,000 | -1,123,000 | -888,000 | -1,253,500 | -3,524,000 | -882,000 | -608,000 | -1,278,250 | -3,983,000 | -497,000 | -633,000 | -373,750 | -425,000 | -618,000 | -452,000 | -387,250 | -728,000 | -430,000 | -391,000 | -2,362,750 | -8,240,000 | -529,000 | -682,000 | -284,500 | -389,000 | -357,000 | -392,000 | -305,250 | -604,000 | -317,000 | -300,000 | -428,500 | -1,055,000 | -304,000 | -372,000 | -496,000 | -322,000 | -260,000 | |||
net earnings | 17,285,000 | 8,103,000 | -4,173,000 | 25,537,000 | 12,741,000 | -2,006,000 | 4,085,000 | 17,407,000 | 8,990,000 | 6,486,000 | 6,722,000 | 9,187,000 | 11,957,000 | 7,888,000 | 8,898,000 | 19,211,000 | 19,438,000 | 66,891,000 | 24,063,000 | 27,161,000 | 21,000,000 | 9,174,000 | 28,625,000 | 10,967,000 | 8,627,000 | 11,518,000 | 14,751,000 | 19,432,000 | 12,216,000 | 3,320,000 | 15,749,000 | 15,945,000 | 7,989,000 | -8,647,000 | 13,125,000 | 17,764,000 | 15,734,000 | 8,352,000 | 20,630,000 | 19,244,000 | 12,204,000 | 5,226,000 | 18,466,000 | 13,378,000 | 8,948,000 | 11,098,000 | 9,566,000 | 10,640,000 | 11,725,000 | 8,936,000 | 17,297,000 | 16,043,000 | 9,174,000 | 5,915,000 | 16,840,000 | 13,404,000 | 5,194,000 | 29,311,000 | 13,045,000 | 13,338,000 | 6,707,000 | 7,689,000 | 2,371,000 | 3,085,000 | 5,316,000 | 527,000 | |
yoy | 35.66% | -503.94% | -202.15% | 46.71% | 41.72% | -130.93% | -39.23% | 89.47% | -24.81% | -17.77% | -24.45% | -52.18% | -38.49% | -88.21% | -63.02% | -29.27% | -7.44% | 629.14% | -15.94% | 147.66% | 143.42% | -20.35% | 94.05% | -43.56% | -29.38% | 246.93% | -6.34% | 21.87% | 52.91% | -138.39% | 19.99% | -10.24% | -49.22% | -203.53% | -36.38% | -7.69% | 28.92% | 59.82% | 11.72% | 43.85% | 36.39% | -52.91% | 93.04% | 25.73% | -23.68% | 24.19% | -44.70% | -33.68% | 27.81% | 51.07% | 2.71% | 19.69% | 76.63% | -79.82% | 29.09% | 0.49% | -22.56% | 69.66% | 462.55% | 117.41% | 1359.01% | ||||||
qoq | 113.32% | -294.18% | -116.34% | 100.43% | -735.14% | -149.11% | -76.53% | 93.63% | 38.61% | -3.51% | -26.83% | -23.17% | 51.58% | -11.35% | -53.68% | -1.17% | -70.94% | 177.98% | -11.41% | 29.34% | 128.91% | -67.95% | 161.01% | 27.12% | -25.10% | -21.92% | -24.09% | 59.07% | 267.95% | -78.92% | -1.23% | 99.59% | -192.39% | -165.88% | -26.11% | 12.90% | 88.39% | -59.52% | 7.20% | 57.69% | 133.52% | -71.70% | 38.03% | 49.51% | -19.37% | 16.02% | -10.09% | -9.25% | 31.21% | -48.34% | 7.82% | 74.87% | 55.10% | -64.88% | 25.63% | 158.07% | -82.28% | 124.69% | -2.20% | 98.87% | 224.29% | -23.14% | -41.97% | 908.73% | |||
net income margin % | 3.83% | 2.10% | -0.84% | 5.17% | 3.08% | -0.58% | 1.02% | 4.47% | 2.71% | 2.23% | 1.74% | 2.60% | 3.65% | 2.56% | 2.33% | 5.35% | 6.02% | 7.20% | 6.50% | 7.94% | 7.59% | 3.24% | 8.33% | 4.42% | 3.39% | 4.77% | 4.79% | 6.37% | 4.30% | 1.34% | 5.31% | 5.56% | 3.05% | -3.60% | 4.67% | 5.68% | 5.57% | 3.63% | 6.86% | 6.66% | 5.11% | 2.55% | 6.84% | 4.97% | 3.93% | 5.09% | 3.72% | 3.90% | 5.04% | 4.09% | 6.55% | 5.94% | 3.98% | 3.08% | 6.10% | 4.99% | 2.45% | 16.83% | 5.52% | 5.47% | 3.05% | NaN% | 3.33% | 1.32% | 1.50% | 2.69% | 0.31% |
net earnings attributable to noncontrolling interest | 149,000 | 241,000 | 162,000 | 295,000 | 175,000 | 191,000 | 275,000 | 344,000 | 166,000 | 52,000 | 63,000 | 50,000 | 39,000 | -45,000 | 52,000 | 85,000 | -8,000 | 55,000 | 13,000 | 19,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to smp | 17,136,000 | 7,862,000 | -4,335,000 | 25,242,000 | 12,566,000 | -2,197,000 | 3,810,000 | 17,063,000 | 8,824,000 | 6,434,000 | 6,659,000 | 9,137,000 | 11,918,000 | 7,933,000 | 8,846,000 | 19,126,000 | 19,446,000 | 66,836,000 | 24,050,000 | 27,142,000 | |||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 18,321,000 | 9,191,000 | 29,837,000 | 26,300,000 | 13,705,000 | -796,000 | 26,581,000 | 17,980,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | -1,185,000 | -1,329,000 | -34,172,000 | -1,058,000 | -1,139,000 | -1,401,000 | -22,771,000 | -917,000 | -1,039,000 | -795,000 | -18,200,000 | -9,221,000 | -780,000 | -615,000 | -14,294,000 | -1,666,000 | -1,116,000 | -3,345,000 | -5,122,000 | -853,000 | -0.05 | -1,019.58 | -0.34 | -0.04 | -0.05 | -499.56 | -0.35 | -0.05 | -0.04 | -619.78 | -0.16 | -0.04 | -0.02 | -249.78 | -0.17 | -0.02 | -0.03 | -89.94 | -0.02 | -0.02 | -0.02 | -89.93 | -0.03 | -0.02 | -20 | -429.58 | -0.36 | -0.02 | -30 | -69.95 | -0.02 | -0.01 | -20 | -69.94 | -0.03 | -0.01 | -10 | -0.02 | -0.05 | -0.02 | -10 | -0.02 | -20 | ||||
net earnings attributable to smp per common share | 17,136,000 | 360 | -200 | 1,150 | 570 | -100 | 180 | 780 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
per common share data | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend declared per common share | 330 | 232.5 | 310 | 310 | 310 | 217.5 | 290 | 290 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares, basic | 22,167,006,000 | 21,986,301,000 | 21,991,194,000 | 21,984,492,000 | 21,886,810,000 | 21,801,141,000 | 21,716,083,000 | 21,767,526,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares, diluted | 22,719,732,000 | 22,483,591,000 | 22,571,304,000 | 22,423,208,000 | 22,319,868,000 | 22,237,060,000 | 22,154,222,000 | 22,185,536,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and integration expenses | 673,000 | 1,894,000 | 3,023,000 | 2,559,000 | 192,000 | 1,259,000 | 177,000 | 294,000 | 912,000 | 1,847,000 | 3,000 | 41,000 | 226,000 | 166,000 | 250,000 | 9,000 | 205,000 | 1,116,000 | 825,000 | 644,000 | 1,437,000 | 6,000 | 231,000 | 2,836,000 | 978,500 | 1,132,000 | 1,235,000 | 1,547,000 | 531,750 | 1,115,000 | 771,000 | 241,000 | -85,000 | -80,000 | -26,000 | 57,000 | 128,000 | 343,000 | 555,000 | 171,000 | 826,000 | 1,913,000 | 200,000 | 418,000 | 658,000 | 642,000 | 13,000 | 124,000 | 601,000 | 275,000 | 125,000 | 343,000 | 1,289,000 | 753,000 | 3,304,000 | 1,210,000 | 1,163,000 | ||||||||||
earnings from continuing operations before taxes | 18,481,750 | 36,123,000 | 24,433,000 | 18,680,750 | 32,917,000 | 24,697,000 | 21,757,500 | 31,472,000 | 27,999,000 | 9,666,500 | 38,666,000 | 37,262,000 | 29,750,000 | 30,586,000 | 48,016,000 | 15,851,000 | 12,926,000 | 16,844,000 | 30,021,000 | 27,417,000 | 17,514,000 | 16,333,000 | 26,275,000 | 22,579,000 | 11,644,000 | 14,238,000 | 26,643,000 | 29,687,000 | 25,874,000 | 13,533,000 | 33,281,000 | 31,715,000 | 20,041,000 | 8,993,000 | 29,090,000 | 21,380,000 | 14,640,000 | 17,653,000 | 26,946,000 | 17,470,000 | 19,684,000 | 15,483,000 | 27,707,000 | 26,510,000 | 15,262,000 | 11,215,000 | 25,960,000 | 21,824,000 | 8,948,000 | 8,411,000 | 22,264,000 | 22,425,000 | 11,348,000 | 13,593,000 | 4,934,000 | 8,084,000 | 9,480,000 | 1,339,000 | |||||||||
total | 8,824,000 | 6,434,000 | 6,659,000 | 9,137,000 | 11,918,000 | 7,933,000 | 8,846,000 | 19,126,000 | 19,446,000 | 66,836,000 | 24,050,000 | 27,142,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
per share data attributable to smp | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings per common share – basic: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings per common share – basic | 0.4 | 0.29 | 0.31 | 0.42 | 0.55 | 0.37 | 0.41 | 0.88 | 0.88 | 3.01 | 1.09 | 1.22 | 0.94 | 2,567.84 | 1.28 | 0.49 | 0.38 | 2,587.92 | 0.66 | 0.87 | 0.54 | 1,908.23 | 0.7 | 0.71 | 0.36 | 1,667.95 | 0.58 | 0.78 | 0.69 | 2,657.7 | 0.91 | 0.85 | 0.54 | 2,018.22 | 0.81 | 0.58 | 390 | 1,878.61 | 0.42 | 0.47 | 510 | 2,238.15 | 0.75 | 0.7 | 400 | 1,808.45 | 0.74 | 0.59 | 230 | 2,738.55 | 0.57 | 0.58 | 300 | 0.34 | 110 | 0.16 | 0.28 | 0.03 | |||||||||
net earnings per common share – diluted: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings per common share – diluted | 0.39 | 0.29 | 0.3 | 0.41 | 0.54 | 0.36 | 0.4 | 0.86 | 0.87 | 2.95 | 1.07 | 1.2 | 0.92 | 2,507.88 | 1.26 | 0.48 | 0.38 | 2,537.97 | 0.65 | 0.85 | 0.53 | 1,878.27 | 0.69 | 0.69 | 0.35 | 1,638 | 0.57 | 0.76 | 0.67 | 2,617.74 | 0.89 | 0.84 | 0.53 | 1,988.24 | 0.8 | 0.58 | 390 | 1,848.62 | 0.41 | 0.46 | 500 | 2,208.17 | 0.74 | 0.69 | 400 | 1,788.46 | 0.74 | 0.58 | 220 | 2,698.57 | 0.57 | 0.58 | 290 | 0.34 | 110 | 0.16 | 0.28 | 0.03 | |||||||||
dividend declared per share | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.27 | 0.27 | 0.27 | 0.27 | 0.75 | 0.25 | 0.25 | 0.25 | 0.063 | 0.25 | 0.173 | 0.23 | 0.23 | 0.23 | 0.158 | 0.21 | 0.21 | 0.21 | 0.143 | 0.19 | 0.19 | 0.19 | 0.128 | 0.17 | 0.17 | 0.17 | 0.113 | 0.15 | 0.15 | 0.098 | 0.13 | 0.13 | 0.083 | 0.11 | 0.11 | 0.068 | 0.09 | 0.09 | ||||||||||||||||||||||||
average number of common shares | 21,923,830 | 40,478 | 21,727,119 | 21,689,067 | 21,609,618 | -35,562 | 21,427,393 | 21,757,998 | 21,978,507 | 57,284 | 22,090,195 | 22,198,545 | 22,317,959 | 1,657 | 22,349,093 | 22,330,476 | 22,438,087 | 18,777 | 22,329,835 | 22,328,292 | 22,421,795 | -8,217 | 22,424,962 | 22,471,428 | 22,498,510 | -48,436 | 22,660,157 | 22,820,079 | 22,846,595 | 34,446 | 22,716,279 | 22,705,310 | 22,642,312 | -54,116 | 22,770,865 | 22,917,718 | 22,910,889 | -2,316 | 22,884,939 | 22,874,002 | 22,947,241 | 29,266 | 22,999,832 | 22,981,337 | 22,853,494 | 1,839 | 22,691,878 | 22,872,618 | 22,867,519 | -18,245 | 22,863,048 | 22,867,323 | 22,706,462 | 22,570,886 | 22,414,311,000 | 18,895,299 | 18,814,723 | 18,596,218 | |||||||||
average number of common shares and dilutive common shares | 22,372,543 | -36,790 | 22,253,723 | 22,183,489 | 22,097,750 | -13,367 | 21,847,602 | 22,255,642 | 22,477,819 | 72,675 | 22,543,781 | 22,686,384 | 22,765,508 | 30,459 | 22,758,458 | 22,718,680 | 22,868,975 | 4,223 | 22,754,440 | 22,795,677 | 22,905,364 | -22,926 | 22,938,925 | 22,958,469 | 22,967,281 | -88,660 | 23,174,700 | 23,329,082 | 23,313,773 | 37,974 | 23,097,699 | 23,018,730 | 22,944,947 | -77,987 | 23,133,869 | 23,261,094 | 23,238,050 | 59,083 | 23,169,173 | 23,196,713 | 23,224,698 | 90,880 | 23,239,009 | 23,261,118 | 23,095,490 | 51,096 | 22,877,635 | 23,104,654 | 23,103,858 | -71,018 | 23,042,981 | 23,196,125 | 22,856,651 | 23,529,898 | 22,495,888,000 | 19,088,673 | |||||||||||
per share data: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | 7,750 | 37,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
per share data | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation charge | 10,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared per share | 0.15 | 0.13 | 0.11 | 0.09 | 0.07 | 0.07 | 0.07 | 0.07 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-operating expense | -413,000 | -64,000 | -196,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | 8,732,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of income taxes | -355,000 | -1,639,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income tax | 3,360,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operation | -0.09 | -0.02 | -0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for income tax | 3,842,000 | 552,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings (loss) from continuing operations | 5,638,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
average number of common shares and dilutive | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares | 20,014,439 |
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 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 59,207,000 | 72,031,000 | 87,201,000 | 58,792,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, less allowances | 312,961,000 | 232,020,000 | 296,229,000 | 327,270,000 | 280,795,000 | 210,719,000 | 217,130,000 | 239,317,000 | 203,940,000 | 160,282,000 | 208,053,000 | 218,105,000 | 210,801,000 | 167,638,000 | 230,442,000 | 229,657,000 | 225,303,000 | 180,604,000 | 224,421,000 | 211,778,000 | 174,104,000 | 198,039,000 | 238,045,000 | 184,518,000 | 165,685,000 | 135,516,000 | 168,968,000 | 179,386,000 | 174,164,000 | 157,535,000 | 163,309,000 | 173,861,000 | 160,573,000 | 140,057,000 | 163,175,000 | 187,759,000 | 180,156,000 | 134,630,000 | 161,726,000 | 168,435,000 | 143,200,000 | 123,853,000 | 150,179,000 | 160,618,000 | 150,736,000 | 126,524,000 | 145,631,000 | 144,291,000 | 125,901,000 | 125,201,000 | 141,979,000 | 151,789,000 | 127,048,000 | 98,565,000 | 104,115,000 | 104,986,000 | 124,823,000 | ||||||||||||
inventories | 726,308,000 | 712,151,000 | 656,777,000 | 638,594,000 | 641,131,000 | 624,913,000 | 503,015,000 | 508,183,000 | 520,702,000 | 507,075,000 | 479,788,000 | 499,134,000 | 522,039,000 | 528,715,000 | 534,310,000 | 551,415,000 | 534,421,000 | 468,755,000 | 414,657,000 | 404,876,000 | 390,896,000 | 345,502,000 | 311,390,000 | 353,315,000 | 370,935,000 | 368,221,000 | 340,231,000 | 375,258,000 | 365,251,000 | 349,811,000 | 318,420,000 | 331,453,000 | 329,784,000 | 326,411,000 | 332,601,000 | 340,886,000 | 331,818,000 | 312,477,000 | 302,598,000 | 317,429,000 | 300,291,000 | 285,793,000 | 270,131,000 | 277,261,000 | 283,701,000 | 278,051,000 | 276,331,000 | 292,459,000 | 284,468,000 | 269,447,000 | 269,205,000 | 296,815,000 | 293,308,000 | 267,468,000 | 246,291,000 | 265,960,000 | 259,913,000 | 248,097,000 | 233,995,000 | 236,451,000 | 240,715,000 | 241,158,000 | 231,578,000 | 218,138,000 | 210,090,000 | 199,752,000 | 199,653,000 | 197,989,000 | 212,251,000 |
prepaid expenses and other current assets | 21,069,000 | 18,477,000 | 23,467,000 | 21,841,000 | 26,282,000 | 25,703,000 | 28,873,000 | 24,880,000 | 26,674,000 | 26,100,000 | 24,240,000 | 27,903,000 | 26,192,000 | 25,241,000 | 25,911,000 | 26,198,000 | 17,471,000 | 17,823,000 | 15,268,000 | 14,492,000 | 13,848,000 | 15,875,000 | 10,094,000 | 10,687,000 | 15,422,000 | 15,602,000 | 14,273,000 | 14,972,000 | 9,412,000 | 7,256,000 | 11,681,000 | 16,458,000 | 12,672,000 | 12,300,000 | 12,703,000 | 9,436,000 | 6,901,000 | 7,318,000 | 5,893,000 | 7,680,000 | 7,176,000 | 10,668,000 | 9,266,000 | 12,686,000 | 9,110,000 | 11,196,000 | 13,982,000 | 17,851,000 | 9,562,000 | 10,237,000 | 11,639,000 | 9,878,000 | 10,963,000 | 6,188,000 | 7,553,000 | 8,208,000 | 8,900,000 | 5,489,000 | 7,085,000 | 8,350,000 | 9,560,000 | 8,076,000 | 8,675,000 | 9,966,000 | 10,269,000 | 9,487,000 | 7,618,000 | 6,609,000 | 9,069,000 |
total current assets | 1,119,545,000 | 1,050,450,000 | 1,083,726,000 | 1,065,064,000 | 1,016,081,000 | 921,924,000 | 793,209,000 | 816,655,000 | 796,436,000 | 744,223,000 | 762,413,000 | 787,883,000 | 803,854,000 | 762,439,000 | 829,673,000 | 842,861,000 | 819,415,000 | 711,205,000 | 710,857,000 | 680,669,000 | 617,036,000 | 598,536,000 | 596,274,000 | 589,898,000 | 584,689,000 | 549,433,000 | 557,056,000 | 605,712,000 | 580,357,000 | 546,224,000 | 542,026,000 | 558,591,000 | 547,929,000 | 496,091,000 | 533,877,000 | 554,470,000 | 534,456,000 | 514,848,000 | 542,757,000 | 547,865,000 | 506,350,000 | 479,740,000 | 479,276,000 | 499,936,000 | 488,175,000 | 466,033,000 | 483,317,000 | 496,343,000 | 460,061,000 | 446,077,000 | 467,762,000 | 505,491,000 | 474,858,000 | 418,553,000 | 457,371,000 | 472,029,000 | 432,130,000 | 400,987,000 | 408,899,000 | 426,459,000 | 421,426,000 | 384,706,000 | 442,434,000 | 433,654,000 | 395,423,000 | 364,214,000 | 410,563,000 | 409,562,000 | 437,658,000 |
property, plant and equipment, net of accumulated depreciation | 186,442,000 | 187,333,000 | 183,508,000 | 174,636,000 | 138,490,000 | 131,921,000 | 124,822,000 | 113,012,000 | 107,590,000 | 107,123,000 | 104,199,000 | 104,931,000 | 102,984,000 | 100,787,000 | 96,762,000 | 88,563,000 | 88,288,000 | 88,022,000 | 88,573,000 | 88,835,000 | 89,197,000 | 88,850,000 | 91,735,000 | 91,277,000 | 92,237,000 | 86,738,000 | 81,973,000 | 79,129,000 | 77,081,000 | 75,224,000 | 70,301,000 | ||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 102,003,000 | 105,178,000 | 107,789,000 | 111,731,000 | 112,022,000 | 109,899,000 | 96,039,000 | 99,121,000 | 102,060,000 | 100,065,000 | 99,067,000 | 73,093,000 | 74,291,000 | 49,838,000 | 47,168,000 | 39,827,000 | 42,116,000 | 40,469,000 | 42,458,000 | 39,095,000 | 31,453,000 | 29,958,000 | 30,910,000 | 32,536,000 | 34,292,000 | 36,020,000 | 34,055,000 | 35,648,000 | 37,301,000 | ||||||||||||||||||||||||||||||||||||||||
goodwill | 253,626,000 | 256,159,000 | 256,152,000 | 256,266,000 | 246,115,000 | 241,418,000 | 134,725,000 | 134,476,000 | 134,624,000 | 134,729,000 | 134,382,000 | 132,391,000 | 132,289,000 | 132,087,000 | 130,727,000 | 131,125,000 | 131,538,000 | 131,652,000 | 131,549,000 | 126,893,000 | 77,838,000 | 77,837,000 | 77,681,000 | 77,593,000 | 77,588,000 | 77,802,000 | 77,664,000 | 77,728,000 | 67,370,000 | 67,321,000 | 67,387,000 | 67,360,000 | 67,534,000 | 67,413,000 | 67,451,000 | 67,401,000 | 67,310,000 | 67,231,000 | 67,151,000 | 67,207,000 | 54,824,000 | 54,881,000 | 54,926,000 | 54,999,000 | 54,883,000 | 54,975,000 | 55,068,000 | 55,173,000 | 50,554,000 | 38,005,000 | 37,959,000 | 37,836,000 | 37,834,000 | 35,827,000 | 35,827,000 | 35,827,000 | 26,124,000 | 26,124,000 | 14,304,000 | 14,304,000 | 1,437,000 | 1,437,000 | 1,437,000 | 1,437,000 | 1,437,000 | 1,437,000 | 1,437,000 | 1,250,000 | 1,250,000 |
customer relationships intangibles | 204,526,000 | 212,056,000 | 216,480,000 | 221,024,000 | 212,378,000 | 210,430,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangibles | 97,303,000 | 99,102,000 | 98,688,000 | 99,326,000 | 93,087,000 | 90,540,000 | 85,837,000 | 87,597,000 | 90,000,000 | 92,308,000 | 94,324,000 | 96,291,000 | 98,389,000 | 100,504,000 | 99,756,000 | 101,649,000 | 104,344,000 | 106,234,000 | 108,312,000 | 105,462,000 | 52,803,000 | 54,004,000 | 58,543,000 | 60,594,000 | 62,482,000 | 64,861,000 | 66,857,000 | 69,017,000 | 46,581,000 | 48,411,000 | 50,263,000 | 52,216,000 | 54,411,000 | 56,261,000 | 58,204,000 | 60,008,000 | 62,007,000 | 64,056,000 | 66,318,000 | 68,625,000 | 27,964,000 | 29,386,000 | 30,616,000 | 31,836,000 | 32,863,000 | 34,402,000 | 35,602,000 | 37,147,000 | 33,629,000 | 34,861,000 | 36,262,000 | 37,291,000 | 38,830,000 | 36,546,000 | 37,493,000 | 38,883,000 | 30,742,000 | 31,718,000 | 16,474,000 | 17,075,000 | 10,578,000 | 11,050,000 | 11,500,000 | 12,104,000 | 11,803,000 | 12,368,000 | 14,920,000 | 14,168,000 | 14,486,000 |
deferred income taxes | 25,599,000 | 25,384,000 | 19,611,000 | 15,545,000 | 14,064,000 | 13,199,000 | 45,315,000 | 40,287,000 | 40,241,000 | 36,455,000 | 33,905,000 | 33,893,000 | 34,484,000 | 34,086,000 | 35,964,000 | 34,790,000 | 38,915,000 | 43,692,000 | 39,807,000 | 37,040,000 | 36,631,000 | 39,105,000 | 39,825,000 | 41,126,000 | 34,907,000 | 31,842,000 | 32,469,000 | 50,575,000 | 50,407,000 | 50,965,000 | 40,627,000 | 42,003,000 | 41,926,000 | 42,323,000 | 40,626,000 | 36,341,000 | 36,667,000 | 36,509,000 | 36,534,000 | 36,788,000 | 35,525,000 | 35,707,000 | 35,633,000 | 34,842,000 | 34,734,000 | 33,817,000 | 33,258,000 | 31,292,000 | 30,863,000 | 31,857,000 | 32,199,000 | 15,184,000 | 15,729,000 | 17,642,000 | 18,135,000 | 17,346,000 | 16,862,000 | 17,509,000 | 18,129,000 | 19,251,000 | 19,948,000 | 22,078,000 | |||||||
investments in unconsolidated affiliates | 26,685,000 | 26,310,000 | 25,445,000 | 23,495,000 | 26,013,000 | 24,842,000 | 23,914,000 | 25,615,000 | 24,751,000 | 24,050,000 | 22,909,000 | 41,557,000 | 42,719,000 | 41,745,000 | 42,648,000 | 44,885,000 | 45,518,000 | 44,087,000 | 42,123,000 | 42,070,000 | 40,684,000 | 40,507,000 | 38,945,000 | 39,319,000 | 38,572,000 | 38,858,000 | 39,030,000 | 34,400,000 | 33,703,000 | 32,469,000 | 33,785,000 | 34,725,000 | 35,703,000 | ||||||||||||||||||||||||||||||||||||
other assets | 32,570,000 | 32,040,000 | 32,315,000 | 31,389,000 | 31,695,000 | 33,139,000 | 33,012,000 | 38,656,000 | 38,627,000 | 35,267,000 | 37,368,000 | 29,435,000 | 27,462,000 | 27,510,000 | 30,071,000 | 27,188,000 | 28,530,000 | 25,402,000 | 24,857,000 | 25,409,000 | 24,413,000 | 21,823,000 | 20,549,000 | 19,763,000 | 17,884,000 | 18,835,000 | 18,081,000 | 18,000,000 | 17,446,000 | 15,619,000 | 16,284,000 | 15,934,000 | 15,917,000 | 46,279,000 | 34,840,000 | 36,174,000 | 35,518,000 | 33,563,000 | 36,554,000 | 36,626,000 | 37,433,000 | 37,438,000 | 38,086,000 | 40,060,000 | 39,032,000 | 38,589,000 | 39,894,000 | 38,200,000 | 22,125,000 | 22,656,000 | 20,119,000 | 18,931,000 | 15,413,000 | 10,161,000 | 10,382,000 | 10,775,000 | 11,447,000 | 10,917,000 | 11,996,000 | 12,577,000 | 13,461,000 | 13,595,000 | 14,096,000 | 13,862,000 | 14,325,000 | 15,420,000 | 46,955,000 | 47,891,000 | 39,444,000 |
total assets | 2,048,299,000 | 1,995,241,000 | 2,027,539,000 | 2,007,348,000 | 1,926,091,000 | 1,814,126,000 | 1,350,541,000 | 1,374,328,000 | 1,351,561,000 | 1,293,047,000 | 1,299,930,000 | 1,302,145,000 | 1,320,020,000 | 1,254,929,000 | 1,318,726,000 | 1,326,552,000 | 1,310,409,000 | 1,197,961,000 | 1,195,733,000 | 1,155,275,000 | 976,482,000 | 956,540,000 | 950,997,000 | 944,765,000 | 940,711,000 | 912,730,000 | 920,683,000 | 969,527,000 | 912,734,000 | 843,132,000 | 836,387,000 | 851,945,000 | 846,200,000 | 787,567,000 | 831,685,000 | 850,433,000 | 829,385,000 | 768,697,000 | 798,176,000 | 803,410,000 | 705,338,000 | 681,064,000 | 685,547,000 | 709,259,000 | 694,695,000 | 673,551,000 | 691,806,000 | 702,321,000 | 640,921,000 | 615,523,000 | 635,891,000 | 673,293,000 | 641,599,000 | 576,594,000 | 618,660,000 | 636,110,000 | 579,865,000 | 550,722,000 | 523,743,000 | 545,007,000 | 526,670,000 | 492,801,000 | 556,352,000 | 550,166,000 | 513,560,000 | 484,459,000 | 537,744,000 | 538,452,000 | 558,228,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of revolving credit facility | 30,000,000 | 30,000,000 | 30,000,000 | 10,000,000 | 4,350,000 | 10,800,000 | 47,400,000 | 53,700,000 | 52,600,000 | 50,000,000 | 52,100,000 | 56,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of term loan and other debt | 19,370,000 | 21,988,000 | 20,839,000 | 20,818,000 | 18,876,000 | 16,317,000 | 2,685,000 | 5,030,000 | 5,030,000 | 5,029,000 | 5,026,000 | 5,028,000 | 5,014,000 | 5,031,000 | 6,036,000 | 7,954,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 179,524,000 | 169,089,000 | 178,295,000 | 171,356,000 | 151,206,000 | 148,009,000 | 112,404,000 | 105,094,000 | 98,293,000 | 107,455,000 | 103,237,000 | 94,657,000 | 94,372,000 | 89,247,000 | 103,894,000 | 140,082,000 | 139,392,000 | 137,167,000 | 128,808,000 | 119,632,000 | 108,536,000 | 100,018,000 | 79,260,000 | 72,133,000 | 81,266,000 | 92,535,000 | 71,139,000 | 89,149,000 | 96,878,000 | 94,357,000 | 84,031,000 | 94,988,000 | 90,718,000 | 77,990,000 | 86,278,000 | 104,074,000 | 101,989,000 | 83,878,000 | 88,168,000 | 99,158,000 | 86,225,000 | 72,711,000 | 78,413,000 | 88,939,000 | 76,889,000 | 70,674,000 | 71,648,000 | 90,112,000 | 81,725,000 | 71,469,000 | 65,165,000 | 90,157,000 | 84,552,000 | 62,283,000 | 67,335,000 | 81,262,000 | 72,454,000 | 50,880,000 | 68,060,000 | 74,421,000 | 71,965,000 | 49,919,000 | 85,690,000 | 85,364,000 | 69,826,000 | 54,381,000 | 77,367,000 | 63,519,000 | 54,783,000 |
sundry payables and accrued expenses | 98,246,000 | 79,526,000 | 98,771,000 | 88,147,000 | 81,036,000 | 84,936,000 | 69,666,000 | 66,239,000 | 58,714,000 | 63,303,000 | 71,298,000 | 59,126,000 | 42,041,000 | 49,990,000 | 54,215,000 | 49,710,000 | 45,875,000 | 57,182,000 | 50,227,000 | 42,410,000 | 36,712,000 | 47,078,000 | 43,291,000 | 33,518,000 | 31,702,000 | 38,819,000 | 36,326,000 | 34,280,000 | 32,116,000 | 31,033,000 | 30,879,000 | 29,391,000 | 29,741,000 | 51,911,000 | 46,321,000 | 43,991,000 | 43,036,000 | 45,147,000 | 49,121,000 | 42,305,000 | 34,907,000 | 40,706,000 | 50,938,000 | 47,342,000 | 43,237,000 | 49,412,000 | 46,586,000 | 51,714,000 | 41,365,000 | 41,939,000 | 42,196,000 | 39,309,000 | 36,642,000 | 41,723,000 | 39,015,000 | 30,854,000 | 27,234,000 | 33,409,000 | 35,583,000 | 29,590,000 | 25,723,000 | 29,280,000 | 30,176,000 | 26,284,000 | 19,293,000 | 24,114,000 | 31,373,000 | 29,696,000 | 26,161,000 |
accrued customer returns | 63,710,000 | 49,554,000 | 83,036,000 | 75,207,000 | 66,087,000 | 46,471,000 | 62,326,000 | 53,102,000 | 47,220,000 | 38,238,000 | 48,556,000 | 43,664,000 | 42,153,000 | 37,169,000 | 53,857,000 | 55,725,000 | 46,085,000 | 42,412,000 | 59,972,000 | 53,062,000 | 44,729,000 | 40,982,000 | 75,279,000 | 64,803,000 | 52,389,000 | 44,116,000 | 53,984,000 | 53,420,000 | 55,318,000 | 57,433,000 | 53,717,000 | 42,536,000 | 43,031,000 | 35,916,000 | 45,074,000 | 45,779,000 | 47,692,000 | 40,176,000 | 46,424,000 | 44,363,000 | 41,974,000 | 38,812,000 | 44,186,000 | 39,285,000 | 35,814,000 | 30,621,000 | 40,062,000 | 40,669,000 | 37,803,000 | 31,464,000 | 46,721,000 | 44,977,000 | 35,721,000 | 29,033,000 | 44,439,000 | 41,461,000 | 30,727,000 | 25,074,000 | 32,626,000 | 37,306,000 | 30,194,000 | 23,207,000 | 35,419,000 | 34,612,000 | 26,306,000 | 20,442,000 | 27,288,000 | 26,644,000 | 24,411,000 |
accrued rebates | 75,924,000 | 84,494,000 | 83,694,000 | 76,274,000 | 73,050,000 | 76,168,000 | 53,163,000 | 54,280,000 | 45,191,000 | 42,278,000 | 46,329,000 | 43,781,000 | 39,657,000 | 37,381,000 | 42,378,000 | 41,647,000 | 42,606,000 | 42,472,000 | 43,110,000 | 41,885,000 | 39,294,000 | 46,437,000 | 45,236,000 | 35,550,000 | 33,466,000 | 26,072,000 | 31,140,000 | 32,598,000 | 31,357,000 | 28,870,000 | 35,329,000 | 34,142,000 | 36,436,000 | 35,346,000 | 36,416,000 | 36,797,000 | 33,133,000 | 29,127,000 | 30,039,000 | 30,495,000 | 26,891,000 | 27,196,000 | 29,625,000 | 29,933,000 | 23,950,000 | 26,076,000 | 32,887,000 | 33,441,000 | 30,053,000 | 28,758,000 | 32,579,000 | 33,729,000 | 28,899,000 | 27,349,000 | 33,966,000 | 32,099,000 | 25,605,000 | 22,373,000 | 29,344,000 | 29,172,000 | 24,869,000 | 23,668,000 | 28,720,000 | 28,698,000 | 25,394,000 | 25,276,000 | 26,108,000 | 21,468,000 | 19,362,000 |
payroll and commissions | 34,298,000 | 46,135,000 | 47,059,000 | 38,573,000 | 31,050,000 | 40,964,000 | 37,050,000 | 32,404,000 | 27,326,000 | 29,561,000 | 31,718,000 | 28,346,000 | 24,268,000 | 31,361,000 | 37,539,000 | 35,985,000 | 31,972,000 | 45,058,000 | 40,725,000 | 29,363,000 | 19,094,000 | 35,938,000 | 28,771,000 | 21,078,000 | 18,365,000 | 26,649,000 | 27,590,000 | 22,737,000 | 17,901,000 | 20,564,000 | 24,013,000 | 20,861,000 | 18,971,000 | 23,035,000 | 27,429,000 | 25,519,000 | 19,945,000 | 30,658,000 | 30,485,000 | 21,439,000 | 15,353,000 | 17,048,000 | 19,056,000 | 16,206,000 | 13,443,000 | 17,313,000 | 19,498,000 | 18,821,000 | 15,773,000 | 25,221,000 | 23,698,000 | 19,997,000 | 15,957,000 | 21,211,000 | 21,944,000 | 17,694,000 | 14,432,000 | 24,036,000 | 24,074,000 | 19,441,000 | 14,513,000 | 23,468,000 | 24,265,000 | 19,038,000 | 15,132,000 | 21,913,000 | 24,090,000 | 24,008,000 | 20,012,000 |
total current liabilities | 501,072,000 | 493,314,000 | 554,112,000 | 492,415,000 | 437,377,000 | 436,472,000 | 352,520,000 | 332,166,000 | 299,212,000 | 304,263,000 | 373,342,000 | 348,489,000 | 321,424,000 | 323,131,000 | 373,864,000 | 410,220,000 | 578,128,000 | 476,369,000 | 478,371,000 | 447,067,000 | 313,424,000 | 302,602,000 | 303,814,000 | 337,606,000 | 348,207,000 | 309,464,000 | 329,660,000 | 393,940,000 | 345,570,000 | 312,586,000 | 308,951,000 | 341,753,000 | 338,528,000 | 285,897,000 | 314,565,000 | 335,152,000 | 327,884,000 | 283,841,000 | 314,281,000 | 337,796,000 | 254,848,000 | 243,916,000 | 246,736,000 | 274,690,000 | 265,022,000 | 250,829,000 | 269,949,000 | 293,851,000 | 239,769,000 | 220,316,000 | 242,628,000 | 296,606,000 | 277,446,000 | 222,172,000 | 267,076,000 | 300,484,000 | 249,565,000 | 228,881,000 | 231,584,000 | 257,843,000 | 239,654,000 | 214,831,000 | 278,312,000 | 281,241,000 | 231,739,000 | 204,623,000 | 278,908,000 | 288,506,000 | 328,818,000 |
long-term debt | 609,250,000 | 566,727,000 | 538,639,000 | 605,811,000 | 627,329,000 | 535,197,000 | 140,163,000 | 203,162,000 | 209,872,000 | 151,182,000 | 95,170,000 | 164,488,000 | 215,487,000 | 184,589,000 | 211,400,000 | 203,500,000 | 21,000 | 68,000 | 80,000 | 84,000 | 97,000 | 103,000 | 108,000 | 111,000 | 129,000 | 132,000 | 153,000 | 161,000 | 153,000 | 26,000 | 34,000 | 42,000 | 79,000 | 90,000 | 101,000 | 111,000 | 120,000 | 134,000 | 144,000 | 158,000 | 62,000 | 65,000 | 69,000 | 72,000 | 83,000 | 3,000 | 8,000 | 16,000 | 16,000 | 23,000 | 30,000 | 41,000 | 75,000 | 105,000 | 132,000 | 165,000 | 190,000 | 221,000 | 258,000 | 284,000 | 307,000 | 262,000 | 284,000 | 17,703,000 | 17,908,000 | 18,179,000 | 12,859,000 | 242,000 | |
noncurrent operating lease liabilities | 90,345,000 | 93,381,000 | 96,180,000 | 99,770,000 | 99,885,000 | 98,214,000 | 86,259,000 | 88,820,000 | 90,667,000 | 88,974,000 | 88,186,000 | 64,271,000 | 65,319,000 | 40,709,000 | 38,618,000 | 30,039,000 | 32,281,000 | 31,206,000 | 33,246,000 | 30,495,000 | 23,890,000 | 22,450,000 | 23,452,000 | 25,148,000 | 26,841,000 | 28,376,000 | 27,214,000 | 28,613,000 | 30,130,000 | ||||||||||||||||||||||||||||||||||||||||
accrued asbestos liabilities | 109,783,000 | 112,625,000 | 115,042,000 | 75,366,000 | 79,928,000 | 84,568,000 | 89,544,000 | 66,357,000 | 68,985,000 | 72,013,000 | 73,962,000 | 59,565,000 | 60,820,000 | 63,305,000 | 63,820,000 | 48,025,000 | 51,909,000 | 52,698,000 | 57,532,000 | 54,035,000 | 54,630,000 | 55,226,000 | 53,164,000 | 47,708,000 | 48,952,000 | 49,696,000 | 49,894,000 | 41,104,000 | 43,837,000 | 45,117,000 | 35,319,000 | 32,339,000 | 32,769,000 | 33,376,000 | 33,629,000 | 29,383,000 | 30,353,000 | 31,328,000 | 31,884,000 | 31,717,000 | 31,848,000 | 32,185,000 | 32,782,000 | 33,294,000 | 33,399,000 | 33,462,000 | 34,225,000 | 22,607,000 | 23,643,000 | 23,919,000 | 24,223,000 | 24,242,000 | 24,597,000 | 25,110,000 | 25,646,000 | 25,990,000 | 26,042,000 | 26,141,000 | 26,248,000 | 25,533,000 | 25,480,000 | 24,792,000 | 24,722,000 | 24,135,000 | 24,472,000 | 24,874,000 | 24,860,000 | 24,399,000 | 23,673,000 |
other accrued liabilities | 30,270,000 | 30,932,000 | 31,434,000 | 30,527,000 | 29,135,000 | 29,593,000 | 28,611,000 | 29,501,000 | 27,704,000 | 25,742,000 | 23,797,000 | 24,917,000 | 24,298,000 | 22,157,000 | 20,637,000 | 22,119,000 | 25,178,000 | 25,040,000 | 27,964,000 | 28,481,000 | 27,514,000 | 25,929,000 | 25,560,000 | 23,539,000 | 19,987,000 | 20,837,000 | 19,731,000 | 20,452,000 | 19,996,000 | 18,075,000 | 18,039,000 | 15,449,000 | 15,352,000 | 14,561,000 | 13,881,000 | 13,573,000 | 13,464,000 | 12,380,000 | 13,338,000 | 13,271,000 | 13,330,000 | 12,922,000 | 13,606,000 | 14,609,000 | 15,653,000 | 15,024,000 | 21,295,000 | 22,301,000 | 21,662,000 | 21,840,000 | 21,728,000 | 21,786,000 | 21,860,000 | 21,650,000 | 17,392,000 | 17,476,000 | 17,739,000 | 17,540,000 | 16,779,000 | 18,301,000 | 21,975,000 | 21,944,000 | 22,706,000 | 23,756,000 | 23,907,000 | 23,821,000 | |||
total liabilities | 1,340,720,000 | 1,296,979,000 | 1,335,407,000 | 1,303,889,000 | 1,273,654,000 | 1,184,044,000 | 697,097,000 | 720,006,000 | 696,440,000 | 642,174,000 | 654,457,000 | 661,730,000 | 687,348,000 | 633,891,000 | 708,339,000 | 713,903,000 | 687,496,000 | 585,334,000 | 597,181,000 | 560,158,000 | 419,542,000 | 406,304,000 | 406,093,000 | 434,109,000 | 444,098,000 | 408,502,000 | 426,631,000 | 484,262,000 | 439,694,000 | 375,931,000 | 362,335,000 | 389,575,000 | 386,691,000 | 333,913,000 | 362,165,000 | 378,209,000 | 371,812,000 | 327,669,000 | 359,637,000 | 382,928,000 | 300,184,000 | 289,085,000 | 293,189,000 | 322,662,000 | 314,146,000 | 299,398,000 | 325,472,000 | 338,767,000 | 285,090,000 | 266,091,000 | 288,602,000 | 342,664,000 | 323,944,000 | 269,007,000 | 315,292,000 | 349,319,000 | 299,363,000 | 278,769,000 | 280,750,000 | 307,881,000 | 308,589,000 | 282,918,000 | 347,093,000 | 348,894,000 | 317,311,000 | 290,581,000 | 364,599,000 | 368,656,000 | 395,973,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock – par value 2.00 per share | 47,872,000 | 47,872,000 | 47,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital in excess of par value | 101,104,000 | 99,005,000 | 102,838,000 | 101,036,000 | 99,547,000 | 100,135,000 | 103,818,000 | 102,738,000 | 102,704,000 | 101,751,000 | 108,058,000 | 106,529,000 | 106,675,000 | 105,615,000 | 104,411,000 | 109,117,000 | 107,606,000 | 105,377,000 | 109,575,000 | 107,062,000 | 106,366,000 | 105,084,000 | 106,576,000 | 104,128,000 | 104,245,000 | 102,742,000 | 106,043,000 | 105,347,000 | 104,467,000 | 102,470,000 | 104,876,000 | 103,403,000 | 102,646,000 | 100,057,000 | 102,173,000 | 101,183,000 | 99,527,000 | 96,850,000 | 97,246,000 | 95,901,000 | 94,910,000 | 93,247,000 | 95,153,000 | 94,202,000 | 93,109,000 | 91,411,000 | 89,601,000 | 90,398,000 | 89,302,000 | 87,563,000 | 85,830,000 | 85,871,000 | 85,109,000 | 82,348,000 | 81,514,000 | 82,529,000 | 82,083,000 | 79,789,000 | 78,723,000 | 78,705,000 | 78,337,000 | 77,471,000 | 77,759,000 | 77,424,000 | 77,230,000 | 77,238,000 | 56,504,000 | 56,226,000 | 57,276,000 |
retained earnings | 599,276,000 | 589,448,000 | 588,450,000 | 599,601,000 | 581,174,000 | 575,385,000 | 583,919,000 | 586,407,000 | 575,658,000 | 573,226,000 | 573,110,000 | 572,753,000 | 569,899,000 | 564,242,000 | 562,135,000 | 559,069,000 | 545,830,000 | 532,319,000 | 519,126,000 | 500,620,000 | 479,024,000 | 463,612,000 | 460,041,000 | 431,416,000 | 420,449,000 | 417,437,000 | 411,083,000 | 401,465,000 | 387,170,000 | 380,113,000 | 381,503,000 | 370,461,000 | 359,232,000 | 357,153,000 | 370,097,000 | 361,288,000 | 347,860,000 | 336,464,000 | 331,993,000 | 315,224,000 | 299,836,000 | 291,481,000 | 289,653,000 | 274,610,000 | 264,674,000 | 259,160,000 | 251,038,000 | 244,446,000 | 236,777,000 | 228,036,000 | 221,641,000 | 206,873,000 | 193,357,000 | 186,693,000 | 182,831,000 | 168,032,000 | 156,694,000 | 153,555,000 | 125,837,000 | 114,394,000 | 102,656,000 | 97,535,000 | 96,423,000 | 87,897,000 | 81,336,000 | 80,083,000 | 85,528,000 | 82,443,000 | 77,127,000 |
accumulated other comprehensive income | 11,664,000 | 17,857,000 | 14,555,000 | 16,825,000 | -13,655,000 | -25,832,000 | -9,574,000 | -9,462,000 | -5,806,000 | -5,974,000 | -10,219,000 | -7,927,000 | -11,001,000 | -12,470,000 | -19,145,000 | -15,178,000 | -8,815,000 | -8,169,000 | -7,592,000 | -5,102,000 | -7,597,000 | -5,676,000 | -10,159,000 | -13,021,000 | -14,894,000 | -8,589,000 | -11,236,000 | -8,511,000 | -8,904,000 | -9,594,000 | -7,117,000 | -7,830,000 | -1,895,000 | -4,109,000 | -3,991,000 | -5,487,000 | -8,340,000 | -11,028,000 | -6,314,000 | -6,231,000 | -4,531,000 | -6,474,000 | -5,855,000 | -3,986,000 | -5,370,000 | -2,652,000 | -949,000 | 884,000 | 1,070,000 | 1,786,000 | 2,668,000 | 1,814,000 | 2,868,000 | 3,879,000 | 4,417,000 | 3,205,000 | 4,087,000 | 3,299,000 | 4,396,000 | 7,428,000 | 910,000 | 716,000 | 1,591,000 | 2,465,000 | 4,719,000 | 5,475,000 | 6,929,000 | 7,331,000 | 5,516,000 |
treasury stock | -66,589,000 | -70,483,000 | -76,303,000 | -76,715,000 | -76,977,000 | -81,815,000 | -87,202,000 | -87,537,000 | -81,278,000 | -81,811,000 | -89,473,000 | -89,554,000 | -91,801,000 | -95,239,000 | -95,886,000 | -99,294,000 | -80,622,000 | -75,819,000 | -81,963,000 | -66,836,000 | -68,725,000 | -60,656,000 | -59,426,000 | -59,739,000 | -61,059,000 | -55,234,000 | -59,710,000 | -60,908,000 | -57,565,000 | -53,660,000 | -53,082,000 | -51,536,000 | -48,346,000 | -47,319,000 | -46,631,000 | -32,632,000 | -29,346,000 | -29,130,000 | -32,258,000 | -32,284,000 | -32,933,000 | -34,147,000 | -34,465,000 | -26,101,000 | -19,736,000 | -21,638,000 | -21,228,000 | -20,046,000 | -19,190,000 | -15,825,000 | -10,722,000 | -11,801,000 | -11,551,000 | -13,205,000 | -13,266,000 | -14,847,000 | -10,234,000 | -12,562,000 | -13,835,000 | -11,273,000 | -11,694,000 | -13,711,000 | -14,386,000 | -14,908,000 | -16,790,000 | -16,788,000 | |||
total smp stockholders’ equity | 693,327,000 | 683,699,000 | 677,412,000 | 688,619,000 | 637,961,000 | 615,745,000 | 638,833,000 | 640,018,000 | 639,150,000 | 635,064,000 | 629,348,000 | 629,673,000 | 621,644,000 | 610,020,000 | 599,387,000 | 601,586,000 | 611,871,000 | 601,580,000 | 587,018,000 | 583,616,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 14,252,000 | 14,563,000 | 14,720,000 | 14,840,000 | 14,476,000 | 14,337,000 | 14,611,000 | 14,304,000 | 15,971,000 | 15,809,000 | 16,125,000 | 10,742,000 | 11,028,000 | 11,018,000 | 11,000,000 | 11,063,000 | 11,042,000 | 11,047,000 | 11,534,000 | 11,501,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 707,579,000 | 698,262,000 | 692,132,000 | 703,459,000 | 652,437,000 | 630,082,000 | 653,444,000 | 654,322,000 | 655,121,000 | 650,873,000 | 645,473,000 | 640,415,000 | 632,672,000 | 621,038,000 | 610,387,000 | 612,649,000 | 622,913,000 | 612,627,000 | 598,552,000 | 595,117,000 | 556,940,000 | 550,236,000 | 544,904,000 | 510,656,000 | 496,613,000 | 504,228,000 | 494,052,000 | 485,265,000 | 473,040,000 | 467,201,000 | 474,052,000 | 462,370,000 | 459,509,000 | 453,654,000 | 469,520,000 | 472,224,000 | 457,573,000 | 441,028,000 | 438,539,000 | 420,482,000 | 405,154,000 | 391,979,000 | 392,358,000 | 386,597,000 | 380,549,000 | 374,153,000 | 366,334,000 | 363,554,000 | 355,831,000 | 349,432,000 | 347,289,000 | 330,629,000 | 317,655,000 | 307,587,000 | 303,368,000 | 286,791,000 | 280,502,000 | 271,953,000 | 242,993,000 | 237,126,000 | 218,081,000 | 209,883,000 | 209,259,000 | 201,272,000 | 196,249,000 | 193,878,000 | 173,145,000 | 169,796,000 | 162,255,000 |
total liabilities and stockholders’ equity | 2,048,299,000 | 1,995,241,000 | 2,027,539,000 | 2,007,348,000 | 1,926,091,000 | 1,814,126,000 | 1,350,541,000 | 1,374,328,000 | 1,351,561,000 | 1,293,047,000 | 1,299,930,000 | 1,302,145,000 | 1,320,020,000 | 1,254,929,000 | 1,318,726,000 | 1,326,552,000 | 1,310,409,000 | 1,197,961,000 | 1,195,733,000 | 1,155,275,000 | 976,482,000 | 956,540,000 | 950,997,000 | 944,765,000 | 940,711,000 | 912,730,000 | 920,683,000 | 969,527,000 | 912,734,000 | 843,132,000 | 836,387,000 | 851,945,000 | 846,200,000 | 787,567,000 | 831,685,000 | 850,433,000 | 829,385,000 | 768,697,000 | 798,176,000 | 803,410,000 | 705,338,000 | 681,064,000 | 685,547,000 | 709,259,000 | 694,695,000 | 673,551,000 | 691,806,000 | 702,321,000 | 640,921,000 | 615,523,000 | 635,891,000 | 673,293,000 | 641,599,000 | 576,594,000 | 618,660,000 | 636,110,000 | 579,865,000 | 550,722,000 | 523,743,000 | 545,007,000 | 526,670,000 | 492,801,000 | 556,352,000 | 550,166,000 | 513,560,000 | 484,459,000 | 537,744,000 | 538,452,000 | 558,228,000 |
unreturned customer inventories | 15,771,000 | 20,052,000 | 18,567,000 | 17,597,000 | 16,163,000 | 17,843,000 | 18,119,000 | 18,007,000 | 18,240,000 | 21,847,000 | 19,722,000 | 20,626,000 | 19,695,000 | 21,485,000 | 21,405,000 | 22,221,000 | 22,268,000 | 23,367,000 | 22,070,000 | 21,088,000 | 19,632,000 | 19,964,000 | 18,868,000 | 19,379,000 | 19,722,000 | 20,325,000 | 18,677,000 | 19,784,000 | 20,484,000 | 21,295,000 | 18,246,000 | 18,674,000 | |||||||||||||||||||||||||||||||||||||
property, plant and equipment | 188,562,000 | 168,735,000 | 121,872,000 | 107,148,000 | 102,786,000 | 89,105,000 | 89,649,000 | 90,754,000 | 89,103,000 | 78,499,000 | 68,882,000 | 69,102,000 | 68,263,000 | 65,065,000 | 64,611,000 | 64,131,000 | 64,724,000 | 63,955,000 | 63,646,000 | 63,883,000 | 64,119,000 | 64,072,000 | 64,422,000 | 64,049,000 | 63,994,000 | 63,642,000 | 64,039,000 | 60,114,000 | 61,240,000 | 59,976,000 | 60,666,000 | 62,104,000 | 61,776,000 | 61,967,000 | 61,478,000 | 63,869,000 | 65,581,000 | 65,390,000 | |||||||||||||||||||||||||||||||
accrued core liability | 12,528,000 | 12,418,000 | 12,040,000 | 11,722,000 | 12,807,000 | 15,226,000 | 16,017,000 | 17,438,000 | 18,399,000 | 19,778,000 | 20,187,000 | 21,319,000 | 22,952,000 | 23,845,000 | 23,117,000 | 23,513,000 | 23,663,000 | 23,650,000 | 23,318,000 | 22,569,000 | 22,014,000 | 19,981,000 | 19,440,000 | 21,424,000 | 24,357,000 | 26,045,000 | 26,671,000 | 28,260,000 | 31,263,000 | 30,002,000 | 26,138,000 | 23,751,000 | |||||||||||||||||||||||||||||||||||||
common stock - par value 2.00 per share | 47,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 50,276,000 | 44,426,000 | 26,348,000 | 26,156,000 | 27,113,000 | 32,526,000 | 28,485,000 | 23,019,000 | 24,196,000 | 21,150,000 | 17,525,000 | 14,186,000 | 19,999,000 | 21,755,000 | 33,144,000 | 27,453,000 | 17,100,000 | 19,488,000 | 16,781,000 | 22,510,000 | 13,268,000 | 10,372,000 | 13,259,000 | 17,419,000 | 11,746,000 | 11,138,000 | 27,321,000 | 18,573,000 | 26,226,000 | 17,323,000 | 25,398,000 | 16,389,000 | 15,581,000 | 19,796,000 | 30,537,000 | 12,395,000 | 13,360,000 | 18,800,000 | 13,359,000 | 12,704,000 | 8,119,000 | 13,728,000 | 10,585,000 | 6,217,000 | 4,423,000 | 5,559,000 | 10,097,000 | 12,275,000 | 9,722,000 | 13,074,000 | 10,887,000 | 9,242,000 | 9,282,000 | 10,871,000 | 14,898,000 | 13,094,000 | 13,632,000 | 12,135,000 | 13,407,000 | 14,717,000 | 14,734,000 | 10,618,000 | 10,456,000 | 14,450,000 | 10,985,000 | ||||
common stock – par value 2.00 per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized – 30,000,000 shares; issued 23,936,036 shares | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | ||||||||||||||||||||||||||||
common stock - par value 2.00 per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 30,000,000 shares, issued 23,936,036 shares | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred incomes taxes | 40,533,000 | 33,658,000 | 36,126,000 | 44,770,000 | 37,272,000 | 42,334,000 | 32,420,000 | 10,500,000 | 10,737,000 | 14,941,000 | 10,278,000 | 11,085,000 | 16,937,000 | 21,347,000 | 29,542,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | 245,450,000 | 125,298,000 | 128,938,000 | 135,000,000 | 40,967,000 | 10,000,000 | 8,416,000 | 85,000,000 | 105,000,000 | 52,460,000 | 78,211,000 | 130,000,000 | 78,717,000 | 43,689,000 | 45,000,000 | 88,528,000 | 90,000,000 | 57,000,000 | 73,000,000 | 78,946,000 | 82,045,000 | 54,812,000 | 70,000,000 | 99,994,000 | 49,456,000 | 47,427,000 | 24,502,000 | 52,916,000 | 71,567,000 | 56,558,000 | 59,249,000 | 59,070,000 | 33,023,000 | 21,406,000 | 32,187,000 | 68,334,000 | 75,553,000 | 40,453,000 | 60,260,000 | 97,000,000 | 79,000,000 | 73,000,000 | 41,790,000 | 67,805,000 | 59,985,000 | 52,887,000 | 61,657,000 | 69,795,000 | 75,707,000 | 58,430,000 | 92,521,000 | 90,930,000 | 139,139,000 | ||||||||||||||||
current portion of other debt | 3,235,000 | 3,117,000 | 2,941,000 | 2,397,000 | 1,523,000 | 135,000 | 3,580,000 | 6,084,000 | 4,595,000 | 4,456,000 | 5,225,000 | 5,085,000 | 5,023,000 | 5,377,000 | 5,980,000 | 5,169,000 | 4,699,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 5,880,000 | 47,000 | 46,000 | 44,000 | 43,000 | 44,000 | 42,000 | 42,000 | 16,000 | 16,000 | 69,000 | 122,000 | 175,000 | 19,000 | 24,000 | 27,000 | 59,000 | 82,000 | 103,000 | 122,000 | 120,000 | 117,000 | 114,000 | 113,000 | 109,000 | 107,000 | 108,000 | 12,405,000 | 12,402,000 | 12,385,000 | 17,450,000 | 81,000 | 67,000 | 161,000 | 32,241,000 | 44,950,000 | |||||||||||||||||||||||||||||||||
authorized 30,000,000 shares, issued 23,936,036 shares in 2013 and 2012 | 47,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 30,000,000 shares, issued 23,936,036 shares in 2012 and 2011 | 47,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivables | 161,348,000 | 157,756,000 | 122,178,000 | 137,521,000 | 152,619,000 | 139,661,000 | 171,212,000 | 173,538,000 | 142,388,000 | 172,294,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued postretirement benefits | 5,073,000 | 5,237,000 | 5,852,000 | 6,017,000 | 5,918,000 | 5,946,000 | 21,196,000 | 21,044,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock – par value 2.00 per share: authorized – 30,000,000 shares; issued 23,936,036 shares | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | 47,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 216,000 | 216,000 | 216,000 | 216,000 | 216,000 | 216,000 | 433,000 | 433,000 | 1,405,000 | 1,291,000 | 762,000 | 1,603,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 30,000,000 shares, issued 23,936,036 shares in 2011 and 2010 | 47,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt to related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 30,000,000 shares, issued 23,936,036 shares in 2010 and 2009 | 47,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
post-retirement medical benefits | 21,091,000 | 19,478,000 | 19,490,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2010 and 2009, respectively | -14,386,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued post-retirement benefits | 19,355,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 30,000,000 shares, issued 23,936,036 and 20,486,036 shares in 2009 and 2008, respectively | 47,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
postretirement medical benefits and other accrued liabilities | 42,652,000 | 42,892,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock – par value 2.00 per share: authorized – 30,000,000 shares; issued 20,486,036 shares | 40,972,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts of 11,099 and 10,021 for 2009 and 2008, respectively | 169,804,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized – 30,000,000 shares; issued 20,486,036 shares | 40,972,000 | 40,972,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2009 and 2008, respectively | -17,176,000 | -18,636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts of 11,288 and 10,021 for 2009 and 2008, respectively | 181,672,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
post-retirement medical benefits and other accrued liabilities | 43,240,000 |
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 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 17,285,000 | 8,103,000 | -4,173,000 | 25,537,000 | 12,741,000 | -2,006,000 | 4,085,000 | 17,407,000 | 8,990,000 | 6,486,000 | 6,722,000 | 9,187,000 | 11,957,000 | 7,888,000 | 8,898,000 | 19,211,000 | 19,438,000 | 18,730,000 | 24,063,000 | 27,161,000 | 21,000,000 | 9,174,000 | 28,625,000 | 10,967,000 | 8,627,000 | 11,518,000 | 14,751,000 | 19,432,000 | 12,216,000 | 3,320,000 | 15,749,000 | 15,945,000 | 7,989,000 | -8,647,000 | 13,125,000 | 17,764,000 | 15,734,000 | 8,352,000 | 20,630,000 | 19,244,000 | 12,204,000 | 5,226,000 | 18,466,000 | 13,378,000 | 8,948,000 | 11,098,000 | 9,566,000 | 10,640,000 | 11,725,000 | 8,936,000 | 17,297,000 | 16,043,000 | 9,174,000 | 5,915,000 | 16,840,000 | 13,404,000 | 5,194,000 | 29,311,000 | 13,045,000 | 13,338,000 | 6,707,000 | 2,244,000 | 9,656,000 | 7,689,000 | 2,371,000 | -5,445,000 | 3,085,000 | 5,316,000 | 527,000 |
adjustments to reconcile net earnings to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 11,315,000 | 11,455,000 | 11,201,000 | 10,925,000 | 10,267,000 | 9,405,000 | 7,389,000 | 7,318,000 | 7,301,000 | 7,561,000 | 7,332,000 | 7,047,000 | 7,082,000 | 7,403,000 | 7,002,000 | 6,941,000 | 6,952,000 | 7,083,000 | 7,060,000 | 6,586,000 | 6,514,000 | 7,010,000 | 6,436,000 | 6,338,000 | 6,539,000 | 6,548,000 | 6,517,000 | 6,566,000 | 6,178,000 | 6,359,000 | 6,039,000 | 5,690,000 | 6,016,000 | 6,477,000 | 6,123,000 | 5,685,000 | 5,631,000 | 5,628,000 | 5,560,000 | 4,896,000 | 4,373,000 | 4,595,000 | 4,490,000 | 4,264,000 | 4,288,000 | 4,406,000 | 4,449,000 | 4,356,000 | 4,084,000 | 4,392,000 | 4,658,000 | 4,272,000 | 4,273,000 | 4,373,000 | 4,195,000 | 4,070,000 | 3,828,000 | 3,716,000 | 3,385,000 | 3,625,000 | 3,419,000 | 3,544,000 | 3,357,000 | 3,388,000 | 3,285,000 | 3,498,000 | 3,593,000 | 3,611,000 | 3,652,000 |
amortization of deferred financing cost | 278,000 | 285,000 | 294,000 | 310,000 | 327,000 | 256,000 | 1,415,000 | 120,000 | 120,000 | 121,000 | 122,000 | 124,000 | 124,000 | 127,000 | 130,000 | 97,000 | 67,000 | 57,000 | 57,000 | 57,000 | 57,000 | 57,000 | 57,000 | 57,000 | 57,000 | 56,000 | 56,000 | 57,000 | 56,000 | 75,000 | 86,000 | 86,000 | 86,000 | 85,000 | 86,000 | 86,000 | 86,000 | 86,000 | 93,000 | 83,000 | 84,000 | 112,000 | 175,000 | 174,000 | 174,000 | 174,000 | 175,000 | 175,000 | 175,000 | 175,000 | 176,000 | 252,000 | 290,000 | ||||||||||||||||
increase to allowance for expected credit losses | -124,000 | 1,777,000 | 824,000 | 427,000 | 1,614,000 | 271,000 | 43,000 | 227,000 | 191,000 | 2,610,000 | 129,000 | -184,000 | 388,000 | -196,000 | -308,000 | -453,000 | 200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
increase to inventory reserves | 901,000 | 4,483,000 | 1,460,000 | 2,064,000 | 1,843,000 | 424,000 | 824,000 | 1,839,000 | 1,068,000 | 1,058,000 | 410,000 | 638,000 | 962,000 | 1,681,000 | 1,395,000 | 1,771,000 | 1,188,000 | -142,000 | 20,000 | -510,000 | 47,000 | 1,338,000 | 1,576,000 | 1,645,000 | 1,403,000 | 1,852,000 | 1,454,000 | 1,195,000 | 357,000 | 1,225,000 | 1,200,000 | 330,000 | 1,223,000 | 1,721,000 | 812,000 | -214,000 | 981,000 | 1,571,000 | 1,449,000 | 1,157,000 | 1,194,000 | 963,000 | 505,000 | 158,000 | 238,000 | 1,480,000 | 113,000 | 1,452,000 | 508,000 | 508,000 | 1,069,000 | 1,652,000 | 1,407,000 | 1,461,000 | 1,887,000 | 376,000 | 1,197,000 | 2,129,000 | 1,283,000 | 388,000 | 704,000 | ||||||||
equity income from joint ventures | -669,000 | 37,000 | -1,454,000 | -1,055,000 | -1,084,000 | -754,000 | -1,313,000 | -1,513,000 | -694,000 | 111,000 | -1,238,000 | -789,000 | -154,000 | 89,000 | -1,029,000 | -1,585,000 | -939,000 | -1,263,000 | -793,000 | -363,000 | -381,000 | -423,000 | -6,000 | -478,000 | 141,000 | -393,000 | -718,000 | -350,000 | 145,000 | -530,000 | |||||||||||||||||||||||||||||||||||||||
employee stock ownership plan allocation | 822,000 | 675,000 | 675,000 | 675,000 | 675,000 | 697,000 | 696,000 | 697,000 | 697,000 | 741,000 | 742,000 | 741,000 | 742,000 | 574,000 | 574,000 | 574,000 | 574,000 | 628,000 | 628,000 | 629,000 | 628,000 | 575,000 | 576,000 | 575,000 | 575,000 | 630,000 | 629,000 | 630,000 | 630,000 | 639,000 | 640,000 | 639,000 | 639,000 | 540,000 | 539,000 | 540,000 | 540,000 | 506,000 | 504,000 | 506,000 | 505,000 | 552,000 | 552,000 | 552,000 | 552,000 | 456,000 | 457,000 | 456,000 | 457,000 | 1,094,000 | 1,094,000 | 1,094,000 | 1,094,000 | 966,000 | 966,000 | 967,000 | 966,000 | 629,000 | 628,000 | 628,000 | 629,000 | 408,000 | 408,000 | 409,000 | 408,000 | 85,000 | 85,000 | 86,000 | 85,000 |
stock-based compensation | 2,989,000 | 1,987,000 | 2,214,000 | 1,751,000 | 1,550,000 | 1,663,000 | 1,415,000 | 1,779,000 | 1,270,000 | 1,355,000 | 1,610,000 | 2,101,000 | 1,532,000 | 1,851,000 | 1,862,000 | 2,485,000 | 1,980,000 | 2,290,000 | 2,808,000 | 2,585,000 | 1,796,000 | 2,034,000 | 2,761,000 | 1,203,000 | 2,103,000 | 1,175,000 | 1,894,000 | 1,948,000 | 1,900,000 | 2,384,000 | 1,718,000 | 1,979,000 | 1,917,000 | 1,975,000 | 1,658,000 | 2,143,000 | 1,862,000 | 2,023,000 | 1,368,000 | 1,627,000 | 1,109,000 | 1,431,000 | 1,021,000 | 1,608,000 | 1,319,000 | 1,903,000 | 543,000 | 1,425,000 | 972,000 | 1,687,000 | 487,000 | 948,000 | 546,000 | 772,000 | 308,000 | 835,000 | 443,000 | 484,000 | 544,000 | 672,000 | 325,000 | 238,000 | 335,000 | 716,000 | 205,000 | 110,000 | 214,000 | 465,000 | 125,000 |
increase in deferred income taxes | -980,000 | -8,259,000 | -16,000 | -4,167,000 | 11,000 | -64,000 | -335,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on discontinued operations, net of tax | 1,185,000 | 1,329,000 | 34,172,000 | 1,058,000 | 1,139,000 | 1,401,000 | 22,771,000 | 917,000 | 1,039,000 | 795,000 | 18,200,000 | 9,221,000 | 780,000 | 615,000 | 14,294,000 | 1,666,000 | 1,116,000 | 1,328,000 | 5,122,000 | 853,000 | 1,164,000 | 13,568,000 | 7,587,000 | 875,000 | 994,000 | 1,220,000 | 7,903,000 | 1,123,000 | 888,000 | 8,837,000 | 3,524,000 | 882,000 | 608,000 | 541,000 | 3,983,000 | 497,000 | 633,000 | 487,000 | 425,000 | 618,000 | 452,000 | 553,000 | 728,000 | 430,000 | 391,000 | 419,000 | 8,240,000 | 529,000 | 682,000 | 455,000 | 389,000 | 357,000 | 392,000 | 395,000 | 604,000 | 317,000 | 300,000 | 212,000 | 1,055,000 | 355,000 | 304,000 | ||||||||
change in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -82,541,000 | 29,489,000 | -39,298,000 | -68,882,000 | 22,020,000 | -37,082,000 | -43,978,000 | -5,654,000 | -42,617,000 | -52,694,000 | -18,645,000 | -32,681,000 | 10,039,000 | -4,370,000 | -22,252,000 | 9,729,000 | 11,096,000 | -14,157,000 | -20,367,000 | 22,653,000 | 25,316,000 | -7,744,000 | -45,325,000 | 6,534,000 | -22,445,000 | -19,281,000 | 9,469,000 | -9,274,000 | -25,289,000 | -1,318,000 | -15,297,000 | -852,000 | 9,733,000 | -24,672,000 | -29,051,000 | -3,536,000 | -26,371,000 | -18,101,000 | 15,200,000 | -10,881,000 | -34,902,000 | -17,976,000 | -8,332,000 | ||||||||||||||||||||||||||
increase in inventories | -1,966,000 | 11,359,000 | -14,576,000 | -67,662,000 | -46,255,000 | -5,339,000 | -5,035,000 | -14,656,000 | -3,260,000 | -3,390,000 | 4,845,000 | 8,302,000 | -7,704,000 | -19,344,000 | -6,198,000 | -14,621,000 | 6,653,000 | -7,473,000 | 16,016,000 | -6,812,000 | -12,715,000 | -26,726,000 | -13,013,000 | -261,000 | |||||||||||||||||||||||||||||||||||||||||||||
decrease in prepaid expenses and other current assets | -104,000 | 3,252,000 | -2,413,000 | 4,378,000 | 1,438,000 | 1,649,000 | 1,165,000 | 832,000 | -9,273,000 | 2,171,000 | -896,000 | -533,000 | 3,753,000 | -6,004,000 | -30,000 | 4,361,000 | 1,303,000 | -1,794,000 | -282,000 | 3,724,000 | 1,559,000 | -64,000 | -3,862,000 | -3,008,000 | 2,065,000 | -1,951,000 | 1,353,000 | -991,000 | 5,064,000 | -1,984,000 | 3,620,000 | 2,044,000 | 163,000 | -1,183,000 | |||||||||||||||||||||||||||||||||||
increase in accounts payable | 11,419,000 | -7,830,000 | 5,363,000 | 16,111,000 | 957,000 | 3,679,000 | 6,655,000 | 7,106,000 | -9,274,000 | 3,793,000 | 11,529,000 | -486,000 | 4,809,000 | -16,760,000 | -33,435,000 | -351,000 | 1,942,000 | 8,818,000 | 8,131,000 | 7,678,000 | 8,419,000 | -11,883,000 | 22,157,000 | -17,113,000 | -8,175,000 | 1,181,000 | 11,701,000 | -10,491,000 | 5,010,000 | 10,674,000 | -7,276,000 | -17,385,000 | 3,811,000 | 13,664,000 | -2,555,000 | -9,089,000 | 7,558,000 | 11,431,000 | -6,501,000 | -9,944,000 | 13,072,000 | 5,255,000 | 4,537,000 | 9,310,000 | 12,947,000 | -17,000,000 | 2,280,000 | 14,270,000 | -1,670,000 | -13,929,000 | 2,180,000 | 16,706,000 | -6,211,000 | 1,104,000 | 13,614,000 | -22,225,000 | -13,221,000 | ||||||||||||
increase in sundry payables and accrued expenses | 1,524,000 | -52,321,000 | 30,348,000 | 19,048,000 | -3,185,000 | -21,300,000 | 15,504,000 | 25,978,000 | 3,988,000 | -16,629,000 | 9,569,000 | -32,896,000 | -5,475,000 | 25,396,000 | -11,216,000 | 37,079,000 | -15,546,000 | -4,421,000 | 21,943,000 | -14,743,000 | 3,065,000 | -10,026,000 | 17,635,000 | -19,837,000 | 11,764,000 | -15,610,000 | -5,613,000 | -17,813,000 | 7,182,000 | -20,047,000 | 17,255,000 | -17,348,000 | 6,117,000 | -18,957,000 | 9,949,000 | 6,918,000 | 11,871,000 | 9,145,000 | |||||||||||||||||||||||||||||||
net change in other assets and liabilities | -3,263,000 | 7,232,000 | 507,000 | -5,028,000 | 9,962,000 | 5,138,000 | 2,445,000 | -858,000 | 1,350,000 | 1,000 | 1,883,000 | 2,345,000 | 723,000 | 11,000 | 2,012,000 | -1,175,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -41,929,000 | -28,241,000 | 91,584,000 | 54,317,000 | -60,220,000 | -1,507,000 | 88,339,000 | 35,577,000 | -45,716,000 | 11,367,000 | 93,523,000 | 59,812,000 | -20,442,000 | 47,942,000 | 19,858,000 | 8,629,000 | -103,962,000 | 6,426,000 | 55,985,000 | 34,551,000 | -11,398,000 | 19,291,000 | 79,490,000 | 31,904,000 | -32,789,000 | 33,824,000 | 62,610,000 | 7,220,000 | -26,726,000 | 2,673,000 | 63,399,000 | 10,338,000 | -6,152,000 | 27,856,000 | 43,596,000 | 20,049,000 | -26,884,000 | 14,837,000 | 59,240,000 | 25,063,000 | -1,335,000 | -7,661,000 | 46,660,000 | 40,335,000 | -14,163,000 | 14,304,000 | 15,065,000 | 8,386,000 | 9,232,000 | 23,965,000 | 46,050,000 | 14,430,000 | -26,829,000 | 30,710,000 | 41,667,000 | 30,219,000 | -9,036,000 | 18,019,000 | 36,277,000 | 32,891,000 | -11,880,000 | 23,142,000 | 7,944,000 | 14,432,000 | -17,440,000 | 5,813,000 | 27,675,000 | 50,261,000 | 18,547,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -6,740,000 | -9,390,000 | -10,039,000 | -10,163,000 | -9,132,000 | -9,882,000 | -11,195,000 | -12,855,000 | -10,086,000 | -10,656,000 | -8,470,000 | -5,144,000 | -4,363,000 | -6,457,000 | -6,296,000 | -6,754,000 | -6,449,000 | -6,469,000 | -7,697,000 | -6,743,000 | -4,966,000 | -4,650,000 | -4,144,000 | -4,604,000 | -4,422,000 | -3,856,000 | -4,751,000 | -4,494,000 | -3,084,000 | -4,508,000 | -4,308,000 | -4,422,000 | -6,903,000 | -6,732,000 | -8,867,000 | -5,609,000 | -3,234,000 | -5,727,000 | -5,060,000 | -6,035,000 | -4,099,000 | -3,435,000 | -4,428,000 | -6,175,000 | -4,009,000 | -4,564,000 | -2,961,000 | -3,616,000 | -2,763,000 | -2,943,000 | -2,916,000 | -2,970,000 | -2,581,000 | -3,808,000 | -2,707,000 | -2,854,000 | -2,442,000 | -4,355,000 | -2,125,000 | -2,206,000 | -2,351,000 | -1,694,000 | -3,274,000 | -2,773,000 | -3,065,000 | -1,928,000 | -1,311,000 | -2,615,000 | -1,320,000 |
free cash flows | -48,669,000 | -37,631,000 | 81,545,000 | 44,154,000 | -69,352,000 | -11,389,000 | 77,144,000 | 22,722,000 | -55,802,000 | 711,000 | 85,053,000 | 54,668,000 | -24,805,000 | 41,485,000 | 13,562,000 | 1,875,000 | -110,411,000 | -43,000 | 48,288,000 | 27,808,000 | -16,364,000 | 14,641,000 | 75,346,000 | 27,300,000 | -37,211,000 | 29,968,000 | 57,859,000 | 2,726,000 | -29,810,000 | -1,835,000 | 59,091,000 | 5,916,000 | -13,055,000 | 21,124,000 | 34,729,000 | 14,440,000 | -30,118,000 | 9,110,000 | 54,180,000 | 19,028,000 | -5,434,000 | -11,096,000 | 42,232,000 | 34,160,000 | -18,172,000 | 9,740,000 | 12,104,000 | 4,770,000 | 6,469,000 | 21,022,000 | 43,134,000 | 11,460,000 | -29,410,000 | 26,902,000 | 38,960,000 | 27,365,000 | -11,478,000 | 13,664,000 | 34,152,000 | 30,685,000 | -14,231,000 | 21,448,000 | 4,670,000 | 11,659,000 | -20,505,000 | 3,885,000 | 26,364,000 | 47,646,000 | 17,227,000 |
other investing activities | 33,000 | 17,000 | 71,000 | 49,000 | 2,923,000 | -2,192,000 | 0 | 3,000 | 15,000 | 13,000 | 29,000 | 53,000 | 13,000 | 61,000 | 16,000 | 27,000 | 0 | 2,000 | 7,000 | 8,000 | 0 | 6,000 | 15,000 | 1,000 | 17,000 | 29,000 | 70,000 | 21,000 | 16,000 | 4,000 | 0 | 2,000 | 1,000 | 186,000 | 3,000 | 2,000 | 4,000 | 6,000 | 0 | 26,000 | 409,000 | 10,000 | 4,000 | 0 | 0 | -596,000 | |||||||||||||||||||||||
net cash from investing activities | -6,707,000 | -9,373,000 | -9,968,000 | -10,114,000 | -6,209,000 | -384,565,000 | -11,195,000 | -12,852,000 | -10,071,000 | -10,643,000 | -5,616,000 | -5,091,000 | -4,350,000 | -8,330,000 | -6,284,000 | -6,754,000 | -6,449,000 | -7,209,000 | -23,066,000 | -113,929,000 | -7,045,000 | -4,643,000 | -4,136,000 | -4,604,000 | -4,416,000 | -3,841,000 | -9,813,000 | -42,904,000 | 1,746,000 | -4,438,000 | -5,567,000 | -6,506,000 | -13,375,000 | -13,524,000 | -8,863,000 | -5,609,000 | -3,232,000 | -5,726,000 | -4,874,000 | -73,321,000 | -4,097,000 | -3,431,000 | -4,422,000 | -6,175,000 | -3,983,000 | -4,155,000 | -2,951,000 | -29,106,000 | -14,988,000 | -2,939,000 | -2,916,000 | -2,970,000 | -15,937,000 | -3,324,000 | -2,704,000 | -41,448,000 | -2,436,000 | -44,849,000 | -1,203,000 | -28,515,000 | -1,323,000 | -322,000 | -1,589,000 | -4,789,000 | -1,188,000 | -1,100,000 | -8,020,000 | 1,285,000 | -3,316,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of term loans | -3,938,000 | -3,967,000 | -3,967,000 | -3,968,000 | -3,853,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under revolving credit facilities | 51,437,000 | -42,933,000 | -28,294,000 | 80,962,000 | 59,950,000 | 34,750,000 | 5,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings of other debt and lease obligations | -3,531,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -283,000 | -19,000 | 0 | -8,174,000 | -2,235,000 | 0 | -4,051,000 | -19,088,000 | -6,517,000 | -344,000 | -15,422,000 | 0 | -11,096,000 | -4,756,000 | 0 | 0 | -8,726,000 | 0 | 0 | -4,903,000 | -5,835,000 | -5,615,000 | -1,631,000 | -4,419,000 | -3,221,000 | -4,376,000 | -14,824,000 | -3,909,000 | -1,267,000 | 0 | 0 | 0 | -377,000 | -4,104,000 | -8,473,000 | -513,000 | -3,627,000 | -1,334,000 | -4,526,000 | -5,192,000 | -521,000 | -549,000 | -602,000 | 0 | 0 | -851,000 | |||||||||||||||||||||||
increase in overdraft balances | 93,000 | -1,479,000 | 1,194,000 | 157,000 | 191,000 | -383,000 | 349,000 | -115,000 | 315,000 | -442,000 | -5,000 | 133,000 | 125,000 | -541,000 | -1,957,000 | 1,459,000 | 444,000 | -208,000 | -239,000 | 321,000 | 373,000 | -194,000 | -1,732,000 | 570,000 | 1,248,000 | -1,016,000 | -582,000 | 282,000 | 1,409,000 | -1,107,000 | -608,000 | 105,000 | 1,885,000 | -1,192,000 | -830,000 | -2,162,000 | 3,650,000 | -850,000 | -1,876,000 | 757,000 | 1,715,000 | 998,000 | -426,000 | -1,257,000 | 1,536,000 | -70,000 | -1,192,000 | 837,000 | 947,000 | -6,643,000 | -7,993,000 | 3,325,000 | 7,999,000 | -3,382,000 | 3,000 | 898,000 | 4,868,000 | -8,796,000 | -150,000 | 1,159,000 | 8,432,000 | -308,000 | |||||||
dividends paid | -7,308,000 | -6,864,000 | -6,816,000 | -6,815,000 | -6,777,000 | -6,337,000 | -6,298,000 | -6,314,000 | -6,392,000 | -6,318,000 | -6,302,000 | -6,283,000 | -6,261,000 | -5,826,000 | -5,780,000 | -5,887,000 | -5,935,000 | -5,501,000 | -5,544,000 | -5,546,000 | -5,588,000 | -5,603,000 | 0 | 0 | -5,615,000 | -5,164,000 | -5,133,000 | -5,137,000 | -5,159,000 | -4,710,000 | -4,707,000 | -4,716,000 | -4,721,000 | -4,297,000 | -4,316,000 | -4,336,000 | -4,338,000 | -3,881,000 | -3,861,000 | -3,856,000 | -3,849,000 | -3,398,000 | -3,423,000 | -3,442,000 | -3,434,000 | -2,976,000 | -2,974,000 | -2,971,000 | -2,984,000 | -2,541,000 | -2,529,000 | -2,527,000 | -2,510,000 | -2,053,000 | -2,041,000 | -2,066,000 | -2,055,000 | -1,593,000 | -1,602,000 | -1,600,000 | -1,586,000 | -1,132,000 | -1,130,000 | -1,128,000 | -1,118,000 | ||||
dividends paid to noncontrolling interest | -624,000 | -450,000 | -1,147,000 | -600,000 | -445,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 35,846,000 | 20,093,000 | -52,986,000 | -39,884,000 | 72,508,000 | 397,216,000 | -76,140,000 | -21,909,000 | 50,380,000 | 1,386,000 | -81,909,000 | -56,430,000 | 27,342,000 | -36,517,000 | -9,650,000 | -6,665,000 | 108,332,000 | -10,101,000 | -26,601,000 | 89,617,000 | 16,097,000 | -12,409,000 | -80,933,000 | -18,149,000 | 39,975,000 | -32,976,000 | -57,015,000 | 41,440,000 | 25,173,000 | -13,551,000 | -49,770,000 | -10,797,000 | 27,997,000 | -21,765,000 | -25,930,000 | -13,518,000 | 25,269,000 | -19,221,000 | -35,738,000 | 47,442,000 | -239,000 | 16,759,000 | -40,749,000 | -30,286,000 | 13,121,000 | -6,005,000 | -6,517,000 | 22,715,000 | 5,123,000 | -25,051,000 | -46,146,000 | -8,148,000 | 40,050,000 | -25,148,000 | -38,543,000 | 11,798,000 | 9,106,000 | 22,718,000 | -31,292,000 | -4,827,000 | 13,967,000 | -24,471,000 | -8,525,000 | -8,837,000 | 22,420,000 | -6,194,000 | -24,299,000 | -50,850,000 | -10,134,000 |
effect of exchange rate changes on cash | -34,000 | 2,351,000 | -221,000 | 4,197,000 | -229,000 | 6,934,000 | -812,000 | -1,773,000 | -6,000 | 1,931,000 | -532,000 | 532,000 | 496,000 | 530,000 | -585,000 | -1,023,000 | 323,000 | -505,000 | -627,000 | 114,000 | -42,000 | 468,000 | -150,000 | 91,000 | 126,000 | 106,000 | 58,000 | -83,000 | 415,000 | -867,000 | 686,000 | -688,000 | 433,000 | -642,000 | 206,000 | -114,000 | 632,000 | -631,000 | -486,000 | -149,000 | 231,000 | -226,000 | -834,000 | 711,000 | -584,000 | -1,001,000 | -1,229,000 | -201,000 | -503,000 | -513,000 | 834,000 | -759,000 | -636,000 | -51,000 | 1,225,000 | -609,000 | 777,000 | 85,000 | -1,978,000 | -87,000 | 733,000 | 379,000 | 860,000 | -823,000 | 324,000 | 1,643,000 | 650,000 | 2,769,000 | -720,000 |
net increase in cash | -12,824,000 | 28,409,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at beginning of period | 72,031,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at end of period | 59,207,000 | 28,409,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 6,666,000 | 7,783,000 | 9,097,000 | 7,846,000 | 6,071,000 | 2,370,000 | 3,362,000 | 2,241,000 | 2,848,000 | 4,055,000 | 3,724,000 | 3,970,000 | 4,064,000 | 3,609,000 | 1,575,000 | 644,000 | 627,000 | 613,000 | 334,000 | 147,000 | 164,000 | 462,000 | 750,000 | 811,000 | 947,000 | 1,567,000 | 1,542,000 | 974,000 | 842,000 | 1,240,000 | 1,176,000 | 480,000 | 488,000 | 500,000 | 628,000 | 328,000 | 274,000 | 417,000 | 291,000 | 225,000 | 159,000 | 184,000 | 313,000 | 245,000 | 247,000 | 265,000 | 260,000 | 110,000 | 121,000 | 265,000 | 408,000 | 256,000 | 237,000 | 486,000 | 502,000 | 411,000 | 435,000 | 378,000 | 1,532,000 | 430,000 | 1,468,000 | 1,037,000 | 2,154,000 | 728,000 | 4,047,000 | 1,919,000 | 1,463,000 | 2,987,000 | |
income taxes | 5,372,000 | 4,158,000 | 5,371,000 | 3,866,000 | 8,894,000 | 4,512,000 | 2,903,000 | 3,532,000 | 4,667,000 | 1,996,000 | 6,193,000 | 3,163,000 | 3,178,000 | 2,940,000 | 15,104,000 | 3,793,000 | 7,962,000 | 5,558,000 | 11,137,000 | 1,666,000 | 14,863,000 | 8,747,000 | 93,000 | 937,000 | 4,153,000 | 4,329,000 | 11,629,000 | 2,156,000 | 3,524,000 | 2,207,000 | 8,951,000 | 671,000 | 4,362,000 | 10,682,000 | 18,092,000 | 1,407,000 | 11,234,000 | 7,895,000 | 11,798,000 | 1,578,000 | 8,065,000 | 5,461,000 | 12,095,000 | 1,892,000 | 5,513,000 | 3,533,000 | 16,042,000 | 2,474,000 | 7,106,000 | 9,491,000 | 12,404,000 | 4,488,000 | 4,037,000 | 4,873,000 | 6,019,000 | 1,158,000 | 2,000,000 | 3,738,000 | 4,337,000 | 2,279,000 | 644,000 | 388,000 | 617,000 | 524,000 | 499,000 | 265,000 | 592,000 | 889,000 | |
increase in tax valuation allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | -44,706,000 | 23,533,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in inventories | -58,852,000 | -39,778,000 | 6,536,000 | 11,029,000 | -14,670,000 | -24,792,000 | 23,362,000 | 24,729,000 | 6,195,000 | -54,867,000 | -6,060,000 | -35,346,000 | 40,605,000 | -749,000 | 26,540,000 | -22,638,000 | 17,782,000 | 579,000 | 13,269,000 | 23,226,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net changes in other assets and liabilities | -3,233,000 | -2,964,000 | -5,245,000 | -3,288,000 | -2,705,000 | -1,503,000 | -95,000 | -910,000 | 1,174,000 | 675,000 | -759,000 | 244,000 | -1,752,000 | -712,000 | 4,000 | -637,000 | 1,388,000 | -1,378,000 | -12,023,000 | 542,000 | -904,000 | -580,000 | -1,138,000 | -606,000 | -88,000 | 2,275,000 | -7,437,000 | 535,000 | |||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
step acquisition of affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in step acquisition | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) under revolving credit facilities | 104,171,000 | 22,000,000 | 9,850,000 | -74,350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) of other debt and lease obligations | -964,000 | 1,985,000 | -1,983,000 | 2,592,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | -950,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 5,850,000 | 18,078,000 | 192,000 | -957,000 | -5,413,000 | 4,041,000 | 5,466,000 | -1,177,000 | 3,046,000 | 3,625,000 | 3,339,000 | -11,389,000 | 5,691,000 | 10,353,000 | -2,388,000 | 2,707,000 | -5,729,000 | 9,242,000 | 2,896,000 | -4,160,000 | 5,673,000 | 608,000 | -16,183,000 | 8,748,000 | -7,653,000 | 8,903,000 | -8,075,000 | -10,741,000 | 5,441,000 | 655,000 | 3,143,000 | 4,368,000 | -4,538,000 | 2,187,000 | 1,645,000 | -40,000 | -1,589,000 | -4,027,000 | 1,804,000 | -538,000 | 1,497,000 | -1,272,000 | -1,310,000 | -17,000 | 4,116,000 | 162,000 | -3,994,000 | 3,465,000 | 4,377,000 | ||||||||||||||||||||
cash and cash equivalents at beginning of year | 10,871,000 | 12,135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | 9,282,000 | 13,632,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings of other debt and lease obligations | 188,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash financing activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend payable to noncontrolling interest | -600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred income taxes | -180,000 | -2,909,000 | -603,000 | 213,000 | -1,845,000 | 1,902,000 | 188,000 | -1,802,000 | 2,345,000 | -3,409,000 | 1,065,000 | -5,809,000 | -2,757,000 | -377,000 | 609,000 | 1,504,000 | 685,000 | 1,334,000 | 1,213,000 | -7,490,000 | -3,058,000 | 579,000 | -77,000 | 18,359,000 | -49,000 | 535,000 | 214,000 | -581,000 | 845,000 | 538,000 | -2,071,000 | -430,000 | -4,256,000 | -774,000 | 105,000 | 316,000 | -174,000 | 793,000 | 704,000 | 2,464,000 | 1,501,000 | 2,056,000 | 8,352,000 | 2,049,000 | |||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 44,426,000 | 0 | 0 | 32,526,000 | 0 | 0 | 21,150,000 | 0 | 0 | 21,755,000 | 0 | 0 | 19,488,000 | 0 | 0 | 10,372,000 | 0 | 0 | 11,138,000 | 0 | 0 | 17,323,000 | 0 | 0 | 19,796,000 | 0 | 0 | 18,800,000 | 0 | 0 | 13,728,000 | 0 | 0 | 5,559,000 | 0 | 0 | 13,074,000 | 0 | 0 | ||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 50,276,000 | 192,000 | -957,000 | 27,113,000 | 5,466,000 | -1,177,000 | 24,196,000 | 3,339,000 | -5,813,000 | 19,999,000 | 5,691,000 | 10,353,000 | 17,100,000 | -5,729,000 | 9,242,000 | 13,268,000 | -4,160,000 | 5,673,000 | 11,746,000 | 8,748,000 | -7,653,000 | 26,226,000 | 9,009,000 | 808,000 | 15,581,000 | 18,142,000 | -965,000 | 13,360,000 | 655,000 | 4,585,000 | 8,119,000 | 4,368,000 | 1,794,000 | 4,423,000 | -2,178,000 | 2,553,000 | 9,722,000 | 1,645,000 | 1,804,000 | ||||||||||||||||||||||||||||||
customer bankruptcy charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in deferred income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of and investments in businesses | -15,396,000 | -107,186,000 | -2,081,000 | 0 | -5,063,000 | 0 | -1,280,000 | -2,100,000 | -6,472,000 | 0 | 0 | 0 | 0 | -25,501,000 | -12,225,000 | 0 | 0 | 0 | -12,760,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in prepaid expenses and other current assets | -5,496,000 | 3,413,000 | -2,855,000 | -9,000 | -1,492,000 | -213,000 | -297,000 | 586,000 | -599,000 | -266,000 | -304,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of and investment in businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of term loan | -90,000,000 | -1,250,000 | -1,250,000 | -1,250,000 | -1,250,000 | -1,250,000 | -1,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of other debt and lease obligations | -8,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in prepaid expenses and other current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in accounts receivable | -2,228,000 | -10,628,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under the term loan | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in sundry payables and accrued expenses | -10,656,000 | -21,226,000 | -29,549,000 | -2,684,000 | 5,366,000 | -12,911,000 | -12,997,000 | -2,269,000 | -5,002,000 | -6,287,000 | -5,971,000 | -1,491,000 | -6,893,000 | -4,324,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayment) of other debt and lease obligations | -22,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible asset impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) of other debt and capital lease obligations | -1,150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in inventories | 12,444,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of the term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in sundry payables and accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings of other debt and capital lease obligations | 810,000 | 1,440,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of and investments in businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under line-of-credit agreements | 120,152,000 | 94,032,000 | 30,968,000 | -20,000,000 | 52,540,000 | 51,282,000 | 35,029,000 | -1,471,000 | 33,000,000 | -5,946,000 | -3,100,000 | 27,234,000 | 2,028,000 | 15,009,000 | 26,048,000 | 11,616,000 | -7,219,000 | 35,100,000 | 18,000,000 | 6,000,000 | 7,821,000 | 7,098,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -1,756,000 | 808,000 | -4,215,000 | -965,000 | -5,440,000 | -5,609,000 | -1,136,000 | 2,553,000 | -3,352,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity (income) from joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of grapevine, texas facility | 0 | 0 | 0 | 4,801,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) under line-of-credit agreements | -15,189,000 | -29,994,000 | 22,925,000 | -28,414,000 | -2,691,000 | -8,771,000 | -8,138,000 | -5,912,000 | 17,278,000 | -32,057,000 | 1,590,000 | -48,208,000 | -9,792,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase to allowance for doubtful accounts | 60,000 | 240,000 | 81,000 | 7,000 | 13,000 | 77,000 | 299,000 | -596,000 | -36,000 | -583,000 | 920,000 | 290,000 | -53,000 | -17,000 | 110,000 | 83,000 | -341,000 | 696,000 | 534,000 | -56,000 | -146,000 | 55,000 | 357,000 | 3,083,000 | 249,000 | -141,000 | 180,000 | -115,000 | -23,000 | -511,000 | 152,000 | 65,000 | 78,000 | -69,000 | 567,000 | -93,000 | 38,000 | -476,000 | -102,000 | -132,000 | 226,000 | ||||||||||||||||||||||||||||
net borrowings (payments) under line-of-credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) of other debt and finance lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred gain on sale of buildings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity loss from joint ventures | -1,386,000 | -661,000 | 171,000 | -434,000 | -390,000 | 687,000 | 282,000 | -200,000 | 53,000 | 54,000 | -88,000 | 114,000 | -44,000 | -75,000 | 94,000 | -110,000 | -150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash investing activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable related to net proceeds from sale of grapevine, texas facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable | 8,687,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) of other debt and capital lease obligations | -2,617,000 | 1,281,000 | 528,000 | -84,000 | -271,000 | 705,000 | -296,000 | 1,054,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrual for final contribution of acquired investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred gain on sale of building | 0 | 0 | -218,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | -262,000 | ||||||||||||||||||||||||||||||||||||||||||
accrual for additional investment in china joint venture | -2,100,000 | 3,473,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits related to exercise of employee stock grants | -709,000 | -3,000 | -13,000 | -124,000 | -1,085,000 | -39,000 | -92,000 | -38,000 | -10,000 | -1,107,000 | -116,000 | -36,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits related to the exercise of employee stock grants | 709,000 | 3,000 | 13,000 | 124,000 | 1,085,000 | 39,000 | 92,000 | 38,000 | 10,000 | 1,107,000 | 116,000 | 36,000 | 2,402,000 | -1,204,000 | 62,000 | 4,000 | 107,000 | 232,000 | -3,000 | 7,000 | 347,000 | 139,000 | 14,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of employee stock options | 0 | 0 | 74,000 | 35,000 | 0 | -1,000 | 31,000 | 66,000 | 9,000 | 0 | 52,000 | 90,000 | 15,000 | 27,000 | 0 | 307,000 | 2,359,000 | 59,000 | 102,000 | 43,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) of long-term debt and capital lease obligations | -14,000 | -11,000 | -10,000 | -10,000 | -10,000 | -11,000 | 120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in unrecognized tax benefit | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments of long-term debt and capital lease obligations | -52,000 | -56,000 | -63,000 | -9,000 | -12,000 | -32,000 | -30,000 | -28,000 | -31,000 | -31,000 | -28,000 | -24,000 | -32,000 | -21,000 | -29,000 | -37,000 | -12,323,000 | -21,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in tax valuation allowance | -97,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity loss from and gain on the sale of joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of european distribution business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
divestiture of joint ventures | 3,044,000 | 273,000 | 0 | 1,000,000 | 1,372,000 | 0 | 0 | 1,000,000 | 0 | 0 | 0 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under (repayments of) line-of-credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of line-of-credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property, plant and equipment | 3,000 | -4,000 | -237,000 | 2,000 | 0 | -6,000 | -4,000 | -24,000 | 0 | -7,000 | -1,464,000 | 47,000 | -198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from sale of european distribution business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from and gain on the sale of joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property, plant and equipment | 10,000 | 3,000 | 0 | 6,000 | 10,000 | 7,000 | 0 | 28,000 | 0 | -1,000 | 8,000 | 4,000 | 4,000 | 65,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash received from the sale of land and buildings | 1,686,000 | 0 | 873,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses and assets, net of cash acquired | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to costs related to issuance of common stock | 0 | 0 | 0 | 36,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: cash paid during the year for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease to allowance for doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in valuation allowance | -69,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of line-of-credit agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from sale of european distribution business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on repurchase of convertible debentures | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in deferred income taxes | 1,557,000 | -8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories | -16,000,000 | -8,382,000 | -11,387,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid expenses and other current assets | 3,075,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of preferred stock investment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of convertible debentures | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of unsecured promissory notes | -31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
european distribution business | 642,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses and assets | 0 | 0 | 0 | 0 | -6,774,000 | 0 | -5,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments of) borrowings under line-of-credit agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity loss (income) from joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of buildings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on defeasance of mortgage loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash received from the sale of buildings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of european distribution business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
defeasance of mortgage loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in allowance for doubtful accounts | -26,000 | 393,000 | 411,000 | -107,000 | -196,000 | 1,061,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in inventory reserves | 2,560,000 | 1,193,000 | 1,048,000 | 1,693,000 | 993,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of income taxes | 1,441,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | 2,353,000 | 39,520,000 | -2,382,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayment of long-term debt | -5,087,000 | -50,000 | -262,000 | -34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based payments arrangements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in overdraft balances | 5,886,000 | -1,747,000 | 6,486,000 | 2,108,000 | 424,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the period | 0 | 0 | 10,618,000 | 0 | 0 | 6,608,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the period | -1,310,000 | -17,000 | 14,734,000 | -3,994,000 | 3,465,000 | 10,985,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in accounts payable | 17,286,000 | 8,958,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operation, net of income tax | 496,000 | 1,639,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in sundry payables and accrued expenses | -5,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of building | -262,000 | -262,000 | -262,000 | -262,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (gain) on disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in tax valuation allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayment of long-term debt and capital lease obligations | -18,000 | -31,652,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits related to the exercise of employee stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash received from the sale of building | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based payment arrangements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity (income) income from joint ventures | 58,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operation, net of income tax | 260,000 |
