|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$32.5m
|
$31.8m
|
$18.7m
|
$27.2m
|
($24.0m)
|
$4.1m
|
($14.9m)
|
($82.7m)
|
($56.4m)
|
($10.9m)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($8.8m)
|
($10.0m)
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($901k)
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($47.6m)
|
($901k)
|
|
Depreciation and amortization
|
|
$3.7m
|
$4.3m
|
$5.9m
|
$6.0m
|
$13.5m
|
$6.5m
|
$6.7m
|
$6.4m
|
$6.9m
|
$5.4m
|
|
Depreciation
|
|
$2.7m
|
$3.3m
|
$4.9m
|
$5.0m
|
$6.1m
|
$6.5m
|
$6.7m
|
$6.4m
|
$5.0m
|
$5.4m
|
|
Amortization of Intangible Assets
|
|
$1.1m
|
$1.0m
|
$1.0m
|
$1.0m
|
$7.4m
|
$7.8m
|
$7.8m
|
$7.8m
|
$700k
|
$400k
|
|
Deferred Income Tax Expense (Benefit)
|
|
($65k)
|
($1.2m)
|
($1.8m)
|
$794k
|
($3.5m)
|
($1.8m)
|
($5.3m)
|
($6.3m)
|
$260k
|
($7k)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$3.4m
|
$5.8m
|
$11.0m
|
$6.1m
|
$5.4m
|
$11.1m
|
$14.3m
|
$15.2m
|
$13.1m
|
$10.1m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
—
|
—
|
$1.8m
|
$293k
|
$262k
|
$486k
|
$934k
|
$2.2m
|
$2.6m
|
$1.6m
|
|
Share-based Payment Arrangement, Expense
|
|
$3.4m
|
$5.8m
|
$11.0m
|
$6.1m
|
$5.4m
|
$11.1m
|
$14.3m
|
$15.2m
|
$12.2m
|
$10.2m
|
|
Goodwill and Intangible Asset Impairment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$62.2m
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
$42.5m
|
$0
|
$0
|
—
|
—
|
—
|
|
Impairment of Intangible Assets, Finite-lived
|
|
—
|
—
|
—
|
$389k
|
$2.4m
|
$600k
|
$0
|
$62.2m
|
$2.5m
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
—
|
($150k)
|
($152k)
|
($927k)
|
($265k)
|
($993k)
|
$0
|
($1.9m)
|
($2.9m)
|
$166k
|
|
Income Tax Expense (Benefit)
|
|
$18.3m
|
$14.4m
|
$4.5m
|
$8.9m
|
($4.6m)
|
($1.7m)
|
($3.9m)
|
($2.7m)
|
$6.1m
|
$672k
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
$6.2m
|
($2.7m)
|
($2.9m)
|
$1.8m
|
($5.9m)
|
$6.2m
|
$5.6m
|
$1.3m
|
($3.4m)
|
($408k)
|
|
Increase (Decrease) in Inventories
|
|
$1.7m
|
$6.5m
|
$7.6m
|
$5.6m
|
$14.2m
|
$6.6m
|
$6.9m
|
$11.4m
|
$9.4m
|
($30k)
|
|
Increase (Decrease) in Accounts Payable
|
|
($5.1m)
|
$3.9m
|
($1.7m)
|
$767k
|
$822k
|
($1.1m)
|
$2.0m
|
($11k)
|
($2.5m)
|
$42k
|
|
Proceeds from Stock Options Exercised
|
|
$1.0m
|
$314k
|
$2.9m
|
$22.2m
|
$1.5m
|
$1.1m
|
$16k
|
$23k
|
$76k
|
$0
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
($300k)
|
$700k
|
($400k)
|
—
|
$300k
|
($400k)
|
($500k)
|
$100k
|
($200k)
|
($400k)
|
|
Gain (Loss) on Investments
|
|
—
|
—
|
$371k
|
$25k
|
($13k)
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill
|
|
$7.2m
|
$8.2m
|
$7.9m
|
$7.7m
|
$8.4m
|
$7.8m
|
$7.3m
|
$7.6m
|
$7.1m
|
$8.1m
|
|
Inventory Write-down
|
|
$654k
|
$695k
|
$4.4m
|
$1.6m
|
$5.5m
|
$6.6m
|
$5.3m
|
$3.3m
|
$44.7m
|
$5.8m
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$23.8m
|
$40.8m
|
$34.9m
|
$37.0m
|
$13.1m
|
$8.4m
|
$4.4m
|
($1.8m)
|
$5.4m
|
$11.2m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$14.0m
|
$9.0m
|
$4.7m
|
$2.8m
|
$1.6m
|
$5.1m
|
$7.5m
|
$5.4m
|
$7.7m
|
$6.8m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
—
|
—
|
—
|
—
|
$94.6m
|
$476k
|
$0
|
$0
|
—
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($6.8m)
|
($12.5m)
|
($50.3m)
|
$39.7m
|
($71.3m)
|
($3.1m)
|
($7.5m)
|
($5.4m)
|
($8.3m)
|
($401k)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issuance of Long-term Debt
|
|
—
|
—
|
—
|
—
|
$50.0m
|
$0
|
$0
|
—
|
—
|
—
|
|
Repayments of Long-term Debt
|
|
—
|
—
|
—
|
—
|
$50.4m
|
$0
|
$0
|
—
|
—
|
—
|
|
Payments for Repurchase of Common Stock
|
|
$25.0m
|
—
|
$30.0m
|
$30.0m
|
$0
|
$0
|
—
|
$5.0m
|
$10.9m
|
$9.5m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($23.3m)
|
$314k
|
($28.9m)
|
($8.1m)
|
($3.8m)
|
($6.8m)
|
($4.9m)
|
($6.3m)
|
($12.7m)
|
($10.6m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
($138k)
|
$349k
|
$29k
|
($133k)
|
($61.6m)
|
($1.4m)
|
($8.1m)
|
($13.5m)
|
($15.7m)
|
$322k
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes Paid, Net
|
|
$22.8m
|
$15.1m
|
$5.6m
|
$9.3m
|
$993k
|
$1.2m
|
$106k
|
$3.1m
|
$4.0m
|
$1.1m
|