|
Total Revenue
|
|
$125.5m
|
$135.3m
|
$148.3m
|
$157.2m
|
$145.0m
|
$109.7m
|
$125.0m
|
$130.5m
|
$131.8m
|
$108.0m
|
|
Revenue Not from Contract with Customer, Other
|
|
—
|
—
|
—
|
—
|
—
|
$946k
|
—
|
—
|
—
|
$6.9m
|
|
Operating Expenses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$175.0m
|
$152.0m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
$408k
|
$427k
|
$442k
|
$563k
|
$859k
|
$859k
|
$680k
|
$780k
|
$739k
|
$1.2m
|
|
Bank Owned Life Insurance Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.9m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
($42k)
|
$19k
|
$1.1m
|
$51k
|
$15k
|
($173k)
|
($45k)
|
($3.5m)
|
|
Depreciation, Depletion and Amortization, Nonproduction
|
|
$3.7m
|
$4.1m
|
$4.4m
|
$4.8m
|
$5.3m
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2
|
|
Interest and Other Income
|
|
—
|
—
|
$50.3m
|
$54.7m
|
$49.6m
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
$33.8m
|
$42.9m
|
$37.4m
|
$24.2m
|
$38.8m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$31.1m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.0m
|
|
Net Income (Loss) Attributable to Parent
|
|
$24.3m
|
$25.0m
|
$30.3m
|
$30.4m
|
$25.2m
|
$28.6m
|
$34.9m
|
$30.1m
|
$19.2m
|
$35.1m
|
|
Earnings Per Share, Basic
|
|
$2.18
|
$2.04
|
$2.06
|
$2.11
|
$1.75
|
$2.03
|
$2.58
|
$2.22
|
$1.42
|
$2.66
|
|
Earnings Per Share, Diluted
|
|
$2.15
|
$2.01
|
$2.03
|
$2.07
|
$1.73
|
$2.00
|
$2.53
|
$2.18
|
$1.39
|
$2.61
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
11.2m
|
12.3m
|
14.7m
|
14.4m
|
14.4m
|
14.1m
|
13.6m
|
13.5m
|
13.5m
|
13.2m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
11.3m
|
12.4m
|
14.9m
|
14.7m
|
14.6m
|
14.3m
|
13.8m
|
13.8m
|
13.8m
|
13.5m
|
|
Equipment Expense
|
|
$4.5m
|
$5.1m
|
$5.6m
|
$6.1m
|
$6.6m
|
$6.7m
|
$6.7m
|
$7.1m
|
$8.3m
|
$9.9m
|
|
Interest Expense
|
|
$2.0m
|
$2.2m
|
$3.7m
|
$5.2m
|
$2.4m
|
$1.2m
|
$3.5m
|
$16.3m
|
$20.3m
|
—
|
|
Interest Expense Operating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$20.3m
|
$16.3m
|
|
Labor and Related Expense
|
|
$72.6m
|
$77.3m
|
$85.9m
|
$91.1m
|
$88.1m
|
$92.2m
|
$106.5m
|
$118.7m
|
$123.4m
|
$110.1m
|
|
Marketing and Advertising Expense
|
|
$2.2m
|
$2.6m
|
$3.3m
|
$3.8m
|
$2.2m
|
$2.6m
|
$2.9m
|
$3.3m
|
$3.5m
|
$3.1m
|
|
Other Cost and Expense, Operating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$32.0m
|
$31.2m
|
|
Other Expenses
|
|
$1.9m
|
$1.7m
|
$2.0m
|
$2.4m
|
$1.1m
|
$23k
|
$8.0m
|
$10.6m
|
$12.2m
|
$11.6m
|
|
Income Tax Expense (Benefit)
|
|
$7.7m
|
$9.9m
|
$6.1m
|
$7.1m
|
$5.2m
|
$5.2m
|
$8.0m
|
$7.3m
|
$5.1m
|
$7.6m
|
|
Interest Income (Expense), Net
|
|
$37.9m
|
$39.8m
|
$44.2m
|
$47.4m
|
$45.3m
|
$44.3m
|
$58.8m
|
$66.5m
|
$67.8m
|
$81.2m
|