Quarterly
Annual
| Unit: USD | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-10-01 | 2023-07-02 | 2023-04-02 | 2022-10-02 | 2022-07-03 | 2022-04-03 | 2022-01-01 | 2021-10-03 | 2021-07-04 | 2021-04-04 | 2021-01-02 | 2020-10-04 | 2020-07-05 | 2020-04-05 | 2019-12-29 | 2019-09-29 | 2019-06-30 | 2019-03-31 | 2018-12-30 | 2018-09-30 | 2018-07-01 | 2018-04-01 | 2017-12-31 | 2017-10-01 | 2017-07-02 | 2017-04-02 | 2016-10-02 | 2016-07-03 | 2016-04-03 | 2016-01-01 | 2015-10-04 | 2013-03-31 | 2012-09-30 | 2012-07-01 | 2012-04-01 | 2011-10-02 | 2011-07-03 | 2011-04-03 | 2010-11-10 | 2010-07-04 | 2010-04-04 | 2010-01-02 | 2009-11-12 | 2009-07-05 | 2009-04-05 | 2009-03-12 | 2008-11-05 | 2008-06-29 | 2008-03-30 | 2008-02-23 | 2007-11-06 | 2007-07-01 | 2007-04-01 | 2007-02-27 | 2006-10-01 | 2006-07-02 | 2006-04-02 | 2006-03-07 | 2005-10-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 46,146,000 | 32,561,000 | 13,002,000 | 21,766,000 | 28,443,000 | 22,558,000 | 14,179,000 | 19,555,000 | 9,879,000 | 15,797,000 | -714,000 | 14,065,000 | 16,818,000 | 13,293,000 | -13,848,000 | 10,959,000 | 15,511,000 | 6,938,000 | 146,779,000 | 5,913,000 | 4,709,000 | -102,167,000 | 16,432,000 | 26,210,000 | 29,499,000 | 7,059,000 | 6,395,000 | 8,172,000 | 20,602,000 | 15,084,000 | 4,322,000 | 19,439,000 | 20,938,000 | 8,547,000 | 15,904,000 | 20,657,000 | 12,894,000 | -9,000 | 20,127,000 | 6,997,000 | -5,773,000 | 10,258,000 | -5,934,000 | 12,168,000 | 12,814,000 | 9,824,000 | 12,342,000 | 8,008,000 | 2,106,000 | 3,869,000 | 5,689,000 | 3,799,000 | -4,023,000 | -26,664,000 | 8,430,000 | 15,876,000 | 14,122,000 | -9,811,000 | 8,556,000 | 998,000 | -40,616,000 | -8,715,000 | 9,106,000 | 5,885,000 | -17,088,000 | 14,468,000 | 5,121,000 |
adjustments to reconcile net income to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 9,936,000 | 9,829,000 | 9,401,000 | 10,087,000 | 9,902,000 | 9,728,000 | 9,616,000 | 10,183,000 | 10,445,000 | 10,155,000 | 9,991,000 | 9,825,000 | 10,166,000 | 10,670,000 | 5,250,000 | 11,417,000 | 11,736,000 | 11,934,000 | 12,865,000 | 11,732,000 | 10,808,000 | 10,940,000 | 11,354,000 | 10,880,000 | 11,354,000 | 11,344,000 | 12,017,000 | 9,877,000 | 8,459,000 | 8,731,000 | 8,058,000 | 7,781,000 | 6,178,000 | 8,244,000 | 7,514,000 | 7,443,000 | 7,517,000 | 7,444,000 | 7,649,000 | 6,159,000 | 6,523,000 | 6,404,000 | 6,246,000 | 6,788,000 | 530,000 | 12,582,000 | 6,350,000 | 6,779,000 | 6,124,000 | 9,071,000 | 6,811,000 | 5,797,000 | 6,248,000 | 7,533,000 | 5,672,000 | 5,489,000 | 6,495,000 | 6,575,000 | 5,129,000 | 3,356,000 | 8,604,000 | -405,000 | 6,961,000 | 7,694,000 | 8,237,000 | 7,872,000 | 7,097,000 |
share-based compensation expense | 3,624,000 | 2,772,000 | 4,145,000 | 3,747,000 | 2,629,000 | 2,616,000 | 3,915,000 | 2,931,000 | 2,209,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -10,575,000 | 1,091,000 | -837,000 | -1,874,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -2,620,000 | -1,959,000 | 3,070,000 | -6,162,000 | -154,000 | 61,000 | -90,000 | 340,000 | 52,000 | 77,000 | -44,000 | -662,000 | -2,000 | 269,000 | 264,000 | -193,000 | -727,000 | 695,000 | -389,000 | -445,000 | 1,855,000 | -270,000 | 1,722,000 | 382,000 | -485,000 | -390,000 | -102,000 | -1,035,000 | 371,000 | -545,000 | -1,450,000 | -1,188,000 | 268,000 | -896,000 | -6,698,000 | -241,000 | 737,000 | 874,000 | 7,035,000 | -1,202,000 | -240,000 | -4,194,000 | 4,246,000 | -1,241,000 | -756,000 | -6,407,000 | -2,735,000 | -363,000 | -1,369,000 | -2,547,000 | -4,213,000 | -126,000 | |||||||||||||||
amortization of acquired intangible assets | 467,000 | 1,351,000 | 1,255,000 | 1,277,000 | 1,311,000 | 1,287,000 | 1,297,000 | 1,286,000 | 1,302,000 | 1,301,000 | 1,283,000 | 1,204,000 | 1,271,000 | 1,342,000 | 769,000 | 1,407,000 | 1,441,000 | 1,421,000 | 1,606,000 | 1,399,000 | 1,316,000 | 1,315,000 | 1,322,000 | 1,329,000 | 1,343,000 | 1,909,000 | 2,973,000 | ||||||||||||||||||||||||||||||||||||||||
working capital changes: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 6,129,000 | -25,414,000 | 10,675,000 | -3,216,000 | 8,251,000 | -32,744,000 | 13,837,000 | -15,598,000 | 19,626,000 | -18,021,000 | 35,791,000 | -1,078,000 | -33,917,000 | 26,135,000 | -428,000 | -8,245,000 | -18,610,000 | 9,794,000 | -83,668,000 | 9,912,000 | 9,025,000 | 28,635,000 | -2,000 | 3,709,000 | -18,366,000 | 13,729,000 | -4,573,000 | 10,870,000 | -22,748,000 | 6,338,000 | -8,916,000 | 4,891,000 | -17,949,000 | 11,661,000 | -219,000 | -11,574,000 | 13,242,000 | -18,224,000 | 2,643,000 | 21,942,000 | 14,882,000 | -17,139,000 | 31,890,000 | 1,187,000 | -14,578,000 | 6,583,000 | -2,992,000 | -5,613,000 | -1,464,000 | -48,953,000 | -372,000 | -2,236,000 | 30,143,000 | 10,692,000 | 3,201,000 | -14,141,000 | 21,226,000 | 31,384,000 | -11,544,000 | -8,568,000 | 619,000 | -9,025,000 | -13,510,000 | -4,512,000 | -5,067,000 | -17,035,000 | 7,783,000 |
inventories | 1,189,000 | 4,238,000 | -16,339,000 | 12,862,000 | 3,266,000 | 14,816,000 | -20,477,000 | 16,905,000 | -5,808,000 | 25,249,000 | -5,306,000 | -8,261,000 | -6,762,000 | -56,464,000 | -13,421,000 | -2,375,000 | -14,809,000 | -19,046,000 | -60,277,000 | 21,995,000 | 13,722,000 | -22,514,000 | 14,382,000 | 1,540,000 | 15,506,000 | -28,855,000 | 8,253,000 | -2,756,000 | -7,041,000 | -17,240,000 | 8,748,000 | -1,290,000 | -2,477,000 | -18,610,000 | 5,715,000 | 3,218,000 | -9,387,000 | 31,356,000 | -1,520,000 | -17,088,000 | 2,869,000 | -5,840,000 | -3,766,000 | -4,852,000 | -9,715,000 | -20,295,000 | -6,429,000 | -9,650,000 | -4,374,000 | -36,560,000 | 4,588,000 | 6,580,000 | 2,289,000 | 42,612,000 | 1,549,000 | -2,330,000 | -21,000,000 | -530,000 | 5,294,000 | -2,245,000 | -13,870,000 | 15,919,000 | -5,849,000 | -2,115,000 | -19,810,000 | -11,611,000 | 2,913,000 |
prepaid expenses and other current assets | 5,151,000 | -970,000 | -3,438,000 | 1,504,000 | 1,749,000 | -4,139,000 | -2,193,000 | 2,540,000 | 769,000 | 12,537,000 | -16,148,000 | 8,017,000 | -444,000 | -5,252,000 | 14,042,000 | 7,808,000 | 1,022,000 | -15,852,000 | 1,672,000 | 14,000 | -434,000 | -7,343,000 | 1,951,000 | -5,020,000 | |||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 17,282,000 | 6,629,000 | -9,195,000 | -5,701,000 | 19,212,000 | 7,836,000 | -3,169,000 | -2,179,000 | 21,693,000 | -27,041,000 | 1,084,000 | -3,208,000 | 10,966,000 | -13,798,000 | -69,111,000 | 4,782,000 | 11,597,000 | 28,512,000 | 91,887,000 | 8,350,000 | 1,011,000 | -27,056,000 | 7,874,000 | 22,646,000 | -3,215,000 | -7,924,000 | -1,051,000 | 5,097,000 | 12,967,000 | -7,077,000 | 1,171,000 | 9,415,000 | 2,558,000 | -1,169,000 | 14,237,000 | 11,343,000 | -31,703,000 | 7,093,000 | 3,037,000 | -18,618,000 | -3,372,000 | 1,895,000 | 2,131,000 | 10,441,000 | -4,182,000 | -22,260,000 | 8,919,000 | 11,126,000 | 7,151,000 | 48,640,000 | 6,378,000 | 957,000 | -27,734,000 | -9,382,000 | -13,838,000 | 29,410,000 | -33,333,000 | -31,019,000 | 4,174,000 | 23,539,000 | -15,234,000 | 16,834,000 | -1,046,000 | 20,749,000 | -17,225,000 | 23,779,000 | -13,702,000 |
cash from operating activities | 76,729,000 | 30,128,000 | 11,739,000 | 38,043,000 | 76,229,000 | 21,539,000 | 12,619,000 | 27,817,000 | 66,293,000 | 18,340,000 | 29,584,000 | 27,591,000 | 4,988,000 | -17,696,000 | -20,995,000 | 28,938,000 | 10,263,000 | 24,855,000 | -10,579,000 | 64,841,000 | 48,144,000 | -15,717,000 | 51,864,000 | 69,472,000 | 32,133,000 | -11,701,000 | -5,779,000 | 7,395,000 | -4,296,000 | -8,997,000 | 24,326,000 | -18,204,000 | 1,133,000 | -1,278,000 | |||||||||||||||||||||||||||||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -10,656,000 | -7,354,000 | -7,467,000 | -13,680,000 | -6,501,000 | -9,574,000 | -4,033,000 | -8,869,000 | -5,907,000 | -5,619,000 | -5,712,000 | -4,187,000 | -4,346,000 | -4,781,000 | -1,031,000 | -5,294,000 | -6,898,000 | -5,214,000 | 18,813,000 | -11,219,000 | -13,461,000 | -22,204,000 | -20,766,000 | -18,955,000 | -14,958,000 | -19,968,000 | -26,004,000 | -12,490,000 | -8,932,000 | -7,431,000 | -7,665,000 | -7,457,000 | -6,858,000 | -8,494,000 | -8,160,000 | -8,291,000 | -4,461,000 | -4,337,000 | -11,608,000 | -14,883,000 | -7,070,000 | -11,393,000 | -10,354,000 | -11,945,000 | -8,507,000 | -10,307,000 | -7,131,000 | -8,466,000 | -2,846,000 | -21,818,000 | -2,496,000 | -1,844,000 | -5,557,000 | 11,988,000 | -6,662,000 | -8,065,000 | -6,014,000 | -1,777,000 | -9,576,000 | -6,091,000 | -11,856,000 | -17,457,000 | -7,052,000 | -7,516,000 | -8,567,000 | -21,442,000 | -6,762,000 |
free cash flows | 66,073,000 | 22,774,000 | 4,272,000 | 24,363,000 | 69,728,000 | 11,965,000 | 8,586,000 | 18,948,000 | 60,386,000 | 12,721,000 | 23,872,000 | 23,404,000 | 642,000 | -22,477,000 | -22,026,000 | 23,644,000 | 3,365,000 | 19,641,000 | 8,234,000 | 53,622,000 | 34,683,000 | -37,921,000 | 31,098,000 | 50,517,000 | 17,175,000 | -31,669,000 | -13,210,000 | -1,099,000 | -8,757,000 | -23,880,000 | 13,972,000 | -28,511,000 | -1,713,000 | -6,835,000 | |||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 0 | 0 | 0 | 1,040,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance proceeds from property casualty loss | 0 | 1,374,000 | 0 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities | -10,656,000 | -7,354,000 | -7,467,000 | -13,680,000 | -5,127,000 | -9,574,000 | -1,993,000 | -8,869,000 | -5,907,000 | 974,000 | -5,712,000 | -4,187,000 | -4,346,000 | -4,781,000 | -1,031,000 | -5,294,000 | -6,898,000 | -5,214,000 | 18,996,000 | -11,373,000 | -13,400,000 | -22,294,000 | -20,426,000 | -18,903,000 | -14,881,000 | -20,012,000 | -7,167,000 | -8,883,000 | -4,731,000 | -15,368,000 | -11,389,000 | -11,757,000 | -3,742,000 | -4,683,000 | |||||||||||||||||||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -127,000 | -131,000 | -122,000 | -67,311,000 | -12,147,000 | -34,783,000 | -37,631,000 | -58,882,000 | -53,225,000 | -71,980,000 | -34,953,000 | -44,729,000 | -49,487,000 | -26,557,000 | -30,239,000 | -66,243,000 | -27,904,000 | -19,875,000 | -48,746,000 | -7,777,000 | -8,893,000 | -43,903,000 | -3,750,000 | -3,750,000 | -4,164,000 | -50,511,000 | -10,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||
borrowing of long-term debt | 3,273,000 | 16,047,000 | 7,334,000 | 10,000,000 | 7,000,000 | 33,000,000 | 34,000,000 | 49,986,000 | 60,877,000 | 48,500,000 | 19,000,000 | 20,000,000 | 18,000,000 | 23,000,000 | 16,000,000 | 54,000,000 | 6,000,000 | 37,000,000 | 33,000,000 | 456,627,000 | 6,000,000 | 17,210,000 | 10,000,000 | 10,000,000 | 0 | 162,000 | 2,500,000 | 17,667,000 | 0 | 130,548,000 | 0 | ||||||||||||||||||||||||||||||||||||
repurchase of common stock | -857,000 | -8,869,000 | 0 | 0 | -25,154,000 | 0 | 0 | 0 | 0 | -14,485,000 | -10,515,000 | -25,394,000 | -24,606,000 | -31,061,000 | 0 | -10,368,000 | -75,000 | -8,027,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
tax withholding payments for share-based compensation | -636,000 | -6,000 | -7,730,000 | 0 | -16,000 | -483,000 | -4,271,000 | 0 | -27,000 | -320,000 | -1,167,000 | 0 | 0 | -398,000 | -209,000 | 0 | -14,000 | -179,000 | 1,312,000 | -17,000 | -144,000 | -1,344,000 | 0 | -14,000 | -637,000 | -2,627,000 | -131,000 | -4,000 | -65,000 | -987,000 | -2,000 | -71,000 | 41,000 | -1,447,000 | |||||||||||||||||||||||||||||||||
dividends paid | -1,170,000 | -1,173,000 | -54,000 | -583,000 | -582,000 | -1,167,000 | -6,000 | -581,000 | -581,000 | -586,000 | -584,000 | -593,000 | 2,616,000 | -586,000 | -3,797,000 | -3,798,000 | -3,863,000 | -3,900,000 | -3,869,000 | -3,867,000 | -3,867,000 | -3,868,000 | -3,916,000 | -3,996,000 | -3,769,000 | -3,806,000 | -3,882,000 | -3,274,000 | -3,273,000 | -5,693,000 | -3,292,000 | -1,654,000 | -1,649,000 | -1,320,000 | -1,307,000 | -1,313,000 | -1,299,000 | -636,000 | -158,000 | -2,243,000 | -158,000 | -158,000 | -162,000 | 5,035,000 | -1,891,000 | -1,890,000 | -1,888,000 | -3,879,000 | -1,233,000 | -1,226,000 | -1,224,000 | ||||||||||||||||
finance lease payments | -738,000 | -782,000 | -762,000 | -753,000 | -723,000 | -721,000 | -716,000 | -566,000 | -545,000 | -665,000 | -643,000 | -525,000 | -531,000 | -479,000 | -293,000 | -680,000 | -589,000 | -527,000 | -1,030,000 | -442,000 | -411,000 | -399,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | -255,000 | -5,072,000 | -8,668,000 | -35,689,000 | -52,585,000 | -7,184,000 | -29,776,000 | -30,717,000 | -31,784,000 | -28,028,000 | -21,035,000 | -31,974,000 | 18,624,000 | 2,894,000 | 33,589,000 | -31,760,000 | -8,338,000 | -12,981,000 | -30,675,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating, investing and financing activities | -4,396,000 | -11,326,000 | 18,517,000 | 4,781,000 | -19,150,000 | -11,769,000 | 28,602,000 | -8,714,000 | 2,837,000 | -8,570,000 | 19,266,000 | -19,583,000 | 11,563,000 | -8,116,000 | -4,973,000 | 6,660,000 | -22,258,000 | 7,661,000 | 17,893,000 | -5,536,000 | -5,082,000 | 3,203,000 | 16,821,000 | -14,073,000 | 422,000 | -18,702,000 | -14,111,000 | -88,313,000 | 5,292,000 | -25,151,000 | 53,702,000 | -25,189,000 | 11,761,000 | 18,515,000 | -31,333,000 | 44,165,000 | 10,265,000 | ||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | -164,000 | 6,242,000 | 2,927,000 | -5,049,000 | 2,897,000 | -368,000 | -1,574,000 | 2,634,000 | -1,904,000 | 376,000 | 872,000 | -3,634,000 | -3,701,000 | -1,581,000 | -1,007,000 | -1,447,000 | 422,000 | -2,790,000 | -5,961,000 | 4,214,000 | 1,300,000 | -3,114,000 | 1,171,000 | -2,247,000 | 463,000 | 56,000 | -1,552,000 | -330,000 | -1,296,000 | -478,000 | 714,000 | 1,834,000 | 848,000 | 2,687,000 | 873,000 | -1,481,000 | 2,224,000 | 2,037,000 | -402,000 | -303,000 | 1,082,000 | -1,016,000 | 687,000 | -1,428,000 | 446,000 | 348,000 | 4,961,000 | -1,763,000 | -1,138,000 | -330,000 | 1,226,000 | 1,437,000 | -421,000 | 3,555,000 | -3,184,000 | 364,000 | 1,025,000 | -6,479,000 | 1,625,000 | 841,000 | 252,000 | 1,808,000 | -29,000 | 900,000 | 370,000 | 4,741,000 | -540,000 |
cash and cash equivalents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase | -16,375,000 | -20,724,000 | -9,135,000 | 3,709,000 | -21,164,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, beginning of period | 0 | 0 | 99,226,000 | 0 | 0 | 110,498,000 | 0 | 0 | 97,564,000 | 0 | 0 | 97,252,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, end of period | 65,654,000 | 23,944,000 | 97,757,000 | 21,414,000 | 4,413,000 | 89,774,000 | 26,698,000 | -8,338,000 | 101,273,000 | -12,204,000 | 15,565,000 | 76,088,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from / (used in) operating, investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase / | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease | -1,469,000 | -12,204,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property, plant and equipment | 125,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign subsidiary liquidation | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangible asset impairment | 0 | 0 | 121,258,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving loan borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving loan repayments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan repayments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -996,000 | 0 | 0 | -36,000 | 1,483,000 | -49,000 | 0 | 231,000 | -374,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes and other | -419,000 | -4,386,000 | -8,138,000 | -53,000 | -1,217,000 | 599,000 | 4,675,000 | 4,745,000 | 4,196,000 | 10,850,000 | 1,507,000 | 827,000 | 230,000 | 4,059,000 | -3,074,000 | -1,632,000 | -15,732,000 | 2,309,000 | -229,000 | -5,489,000 | -6,088,000 | -1,004,000 | -9,976,000 | -2,529,000 | 1,800,000 | 2,228,000 | 3,056,000 | 1,950,000 | 920,000 | 559,000 | 2,544,000 | 1,946,000 | -14,935,000 | 6,116,000 | 1,357,000 | -7,619,000 | 920,000 | -3,276,000 | 4,968,000 | 2,510,000 | 766,000 | 762,000 | 1,254,000 | -2,183,000 | -2,909,000 | -43,000 | 711,000 | -4,531,000 | -9,795,000 | 1,075,000 | 1,759,000 | 1,327,000 | -874,000 | -965,000 | 10,358,000 | 234,000 | -5,400,000 | -250,000 | -1,206,000 | -51,000 | |||||||
(gain) loss on disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation amortization expense | 3,004,000 | 2,352,000 | 2,145,000 | 2,182,000 | 4,377,000 | 1,678,000 | 1,548,000 | 924,000 | 6,883,000 | 800,000 | 716,000 | -2,932,000 | 2,197,000 | 1,662,000 | 2,015,000 | 2,817,000 | 5,315,000 | 3,565,000 | 2,758,000 | 2,858,000 | 2,768,000 | 2,658,000 | 706,000 | 1,115,000 | 1,041,000 | 1,091,000 | 1,258,000 | -5,055,000 | 1,828,000 | 554,000 | 1,029,000 | 866,000 | 1,298,000 | 438,000 | |||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes due 2028 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for debt extinguishment costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | 0 | 93,000 | 0 | 0 | 0 | 60,000 | 87,000 | 83,000 | 0 | 124,000 | 0 | 0 | 0 | -359,000 | 0 | 868,000 | 162,000 | 0 | 131,000 | 31,000 | 1,111,000 | 1,468,000 | 629,000 | 878,000 | 296,000 | 3,045,000 | -894,000 | 447,000 | 128,000 | 818,000 | -2,142,000 | 848,000 | 1,348,000 | 1,425,000 | -1,388,000 | 307,000 | 53,000 | 5,597,000 | 83,824,000 | 1,867,000 | ||||||||||||||||||||||||||
net change during the period | -9,563,000 | -4,551,000 | 3,870,000 | 11,875,000 | 19,193,000 | -8,650,000 | 956,000 | 17,284,000 | -14,017,000 | 40,348,000 | -874,000 | -19,180,000 | 11,325,000 | -13,263,000 | -85,626,000 | 25,365,000 | 5,152,000 | 7,516,000 | 1,911,000 | -25,454,000 | 54,784,000 | -26,205,000 | 12,448,000 | 17,087,000 | -12,386,000 | -29,551,000 | 7,686,000 | 1,792,000 | -43,987,000 | 16,071,000 | 34,979,000 | -16,869,000 | 1,905,000 | 24,322,000 | -23,081,000 | -11,816,000 | 25,685,000 | -45,496,000 | 1,550,000 | 6,998,000 | -30,963,000 | 9,725,000 | |||||||||||||||||||||||||
balance at beginning of period | 0 | 0 | 103,053,000 | 0 | 0 | 81,301,000 | 0 | 0 | 80,989,000 | 0 | 0 | 87,037,000 | 0 | 0 | 165,672,000 | 0 | 0 | 75,696,000 | 0 | 90,533,000 | -11,000 | 0 | 50,635,000 | 0 | 0 | 69,236,000 | 0 | 0 | 115,363,000 | 0 | 0 | 71,757,000 | 0 | 0 | 82,375,000 | 0 | -1,063,000 | 110,220,000 | 0 | 0 | 51,312,000 | 0 | |||||||||||||||||||||||||
balance at end of period | -9,563,000 | -4,551,000 | 106,923,000 | 11,875,000 | 19,193,000 | 72,651,000 | 956,000 | 17,284,000 | 66,972,000 | 40,348,000 | -874,000 | 67,857,000 | 11,325,000 | -13,263,000 | 80,046,000 | 25,365,000 | 5,152,000 | 83,212,000 | 1,911,000 | 65,079,000 | 54,773,000 | -26,205,000 | 63,083,000 | 17,087,000 | -12,386,000 | 39,685,000 | 7,686,000 | 1,792,000 | 71,376,000 | 16,071,000 | 34,979,000 | 54,888,000 | 1,905,000 | 24,322,000 | 59,294,000 | -11,816,000 | 24,622,000 | 64,724,000 | 1,550,000 | 6,998,000 | 20,349,000 | 9,725,000 | |||||||||||||||||||||||||
prepaid expenses and current assets | 7,814,000 | 8,469,000 | -7,464,000 | 1,725,000 | -514,000 | -5,692,000 | 8,576,000 | -1,701,000 | -16,273,000 | -3,313,000 | -63,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities: | -16,851,000 | 32,475,000 | -47,366,000 | 400,179,000 | -1,682,000 | -5,756,000 | -28,289,000 | -22,498,000 | -86,825,000 | -11,220,000 | -21,142,000 | 14,319,000 | -28,292,000 | -786,000 | -1,487,000 | -12,797,000 | -1,176,000 | -1,282,000 | -600,000 | 62,000 | -7,916,000 | 242,000 | -40,240,000 | -474,000 | 5,566,000 | -10,487,000 | -1,444,000 | -1,762,000 | -1,070,000 | -80,924,000 | 2,165,000 | -15,499,000 | 11,730,000 | 6,637,000 | |||||||||||||||||||||||||||||||||
enactment of u.s. tax cuts and jobs act benefit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of acquired inventory step-up | 8,817,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for business, net of cash acquired | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income to cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of impaired assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
enactment of u.s. tax cuts and jobs act expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from (used) in financing activities: | 17,640,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities: | 53,688,000 | 45,964,000 | 44,317,000 | 41,831,000 | 20,475,000 | 31,371,000 | 18,960,000 | 18,056,000 | 14,397,000 | 34,025,000 | -12,828,000 | 18,503,000 | 35,541,000 | -11,986,000 | -3,510,000 | 22,082,000 | -31,949,000 | 10,516,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities: | -413,189,000 | -8,184,000 | -8,605,000 | -11,226,000 | 34,714,000 | -11,574,000 | -8,319,000 | -2,737,000 | -7,864,000 | -8,305,000 | -10,208,000 | 48,980,000 | -12,862,000 | -18,263,000 | -7,415,000 | 19,952,000 | -11,114,000 | -6,888,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from / (used) in operating, investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility repayments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance cost | -31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating, investing and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | 24,492,000 | -29,899,000 | 2,725,000 | 3,555,000 | -42,849,000 | 14,845,000 | 33,542,000 | -16,448,000 | 5,089,000 | 23,958,000 | -24,106,000 | -13,441,000 | 24,844,000 | -45,748,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption/repurchase of senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from insurance company | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 6,997,000 | 9,824,000 | 12,342,000 | 8,008,000 | 2,106,000 | 3,955,000 | 5,689,000 | 3,799,000 | -3,373,000 | -30,909,000 | 13,584,000 | 15,876,000 | 14,122,000 | -73,317,000 | 15,206,000 | 63,008,000 | -40,616,000 | 59,918,000 | 9,106,000 | 5,906,000 | -17,082,000 | -2,177,000 | 5,337,000 | ||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | -10,300,000 | -4,263,000 | 233,000 | 1,321,000 | -5,404,000 | 8,000 | -1,185,000 | -6,227,000 | -4,995,000 | 8,211,000 | -4,320,000 | 3,154,000 | -2,038,000 | -1,665,000 | 3,477,000 | 2,459,000 | -719,000 | 594,000 | -240,000 | -4,172,000 | -1,357,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of bentley prince street | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of senior subordinated notes | 0 | -7,740,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums paid to repurchase senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of senior and senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to interface, inc. shareholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to joint venture partner | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums paid to repurchase senior notes | 0 | 1,584,000 | -792,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of senior notes | 0 | -39,586,000 | 0 | -127,677,000 | -10,325,000 | 78,953,000 | -78,965,000 | -6,700,000 | -15,700,000 | -8,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 0 | 0 | 650,000 | 6,650,000 | 0 | 21,000 | 6,000 | 216,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums paid to repurchase senior and senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 20,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium paid to repurchase senior and senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets related to discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium paid to repurchase senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from continuing operations | 18,856,000 | 14,397,000 | 34,025,000 | -12,828,000 | 11,154,000 | 23,575,000 | 32,353,000 | -11,986,000 | 81,881,000 | -3,510,000 | 22,082,000 | -31,949,000 | 27,371,000 | 8,020,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from discontinued operations | -5,072,000 | 2,496,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of assets – specialty products | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of fabrics business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities of continuing operations | -7,864,000 | -8,305,000 | -10,208,000 | 49,915,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowing of long-term debt | -1,574,000 | 19,968,000 | -12,560,000 | 14,133,000 | 4,770,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from disposal of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of fabrics businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of assets - specialty products | 0 | 1,873,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | 48,322,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charge | 0 | 0 | 2,708,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of fixed assets, related to discontinued operations | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from sale of discontinued operations | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from sale of european fabrics | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in intellectual property | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from by financing activities: | 12,504,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used in ) operating, investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill related to discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets related to discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of european fabrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of building | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from disposal of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting principle, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowing (reduction) of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
refinancing costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from discontinued activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
working capital changes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for acquisitions of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenditures under share repurchase program | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reported income from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjusted income from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reported net income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjusted net income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reported | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjusted | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities of continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of bonds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance/repurchase of common stock |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
