|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
($141.7m)
|
$4.1m
|
($31.2m)
|
$42.6m
|
$7.6m
|
$3.6m
|
($45.6m)
|
$1.5m
|
$42.9m
|
$7.5m
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
$3.5m
|
($45.7m)
|
$1.3m
|
$42.8m
|
$7.4m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
$3.6m
|
($45.6m)
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
$25.8m
|
$3.5m
|
($45.7m)
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
($83k)
|
($113k)
|
($165k)
|
($103k)
|
($126k)
|
|
Depreciation, Depletion and Amortization
|
|
$13.9m
|
$12.8m
|
$11.5m
|
$11.1m
|
$7.8m
|
$8.1m
|
$8.6m
|
$9.9m
|
$14.1m
|
$12.5m
|
|
Amortization
|
|
$9.6m
|
$7.0m
|
$7.1m
|
$6.6m
|
$5.7m
|
$5.8m
|
$6.1m
|
$5.3m
|
$4.6m
|
$3.3m
|
|
Amortization of Intangible Assets
|
|
$9.6m
|
$7.0m
|
$7.1m
|
$6.6m
|
$5.7m
|
$5.8m
|
$6.1m
|
$5.3m
|
$4.6m
|
$3.3m
|
|
Depreciation
|
|
$13.9m
|
$12.8m
|
$11.5m
|
$11.1m
|
$7.8m
|
$8.1m
|
$8.6m
|
$9.9m
|
$9.5m
|
$9.1m
|
|
Depreciation, Amortization and Accretion, Net
|
|
$23.5m
|
$19.8m
|
$18.6m
|
$17.6m
|
$13.6m
|
$13.9m
|
$14.8m
|
$15.3m
|
$9.5m
|
$9.1m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$3.4m
|
($2.0m)
|
($1.6m)
|
($29.5m)
|
($4.3m)
|
$139k
|
$35.8m
|
($1.9m)
|
($29.1m)
|
$8.4m
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$1.3m
|
$1.7m
|
$3.8m
|
$3.2m
|
$1.1m
|
$1.9m
|
$2.4m
|
$4.2m
|
$3.8m
|
$5.1m
|
|
Goodwill, Impairment Loss
|
|
$61.1m
|
$0
|
$0
|
$0
|
$0
|
$0
|
$3.0m
|
—
|
$0
|
$0
|
|
Impairment of Intangible Assets, Finite-lived
|
|
$59.8m
|
$0
|
$0
|
$0
|
$0
|
$0
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
|
|
$969k
|
$1.5m
|
$2.4m
|
$1.2m
|
$16k
|
$30k
|
($177k)
|
($459k)
|
$4.4m
|
$0
|
|
Gain (Loss) on Disposition of Assets
|
|
—
|
—
|
—
|
—
|
—
|
$2.7m
|
$489k
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Intangible Assets
|
|
—
|
$500k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Business
|
|
—
|
—
|
—
|
—
|
—
|
$2.7m
|
($214k)
|
($3.1m)
|
$0
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
($202k)
|
($18k)
|
($1.3m)
|
($1.2m)
|
($47k)
|
($51k)
|
$177k
|
$459k
|
$3.5m
|
$0
|
|
Income (Loss) from Equity Method Investments
|
|
($1.3m)
|
$6k
|
$7k
|
($17k)
|
($20k)
|
($7k)
|
($74k)
|
($51k)
|
$14k
|
($65k)
|
|
Income Tax Expense (Benefit)
|
|
($5.5m)
|
$3.9m
|
$4.5m
|
($25.2m)
|
($11.8m)
|
$1.1m
|
$36.7m
|
($355k)
|
($28.4m)
|
$10.0m
|
|
Other Nonoperating Income (Expense)
|
|
$1.5m
|
$367k
|
$461k
|
($4.5m)
|
$2.1m
|
$3.1m
|
$1.6m
|
($2.6m)
|
($1.1m)
|
$420k
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Inventories
|
|
($10.5m)
|
$12.6m
|
$23.4m
|
($6.7m)
|
($3.3m)
|
$4.0m
|
$11.8m
|
$6.6m
|
($2.4m)
|
($9.6m)
|
|
Increase (Decrease) in Accounts Payable
|
|
($16.0m)
|
$14.6m
|
$24.2m
|
($12.7m)
|
($8.9m)
|
($13.6m)
|
$10.1m
|
($4.6m)
|
$10.4m
|
$2.0m
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
($12k)
|
($804k)
|
$483k
|
($202k)
|
$32k
|
($452k)
|
($434k)
|
($77k)
|
$154k
|
($211k)
|
|
Gain (Loss) on Termination of Lease
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($811k)
|
|
Gain (Loss) Related to Litigation Settlement
|
|
—
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill
|
|
$18.9m
|
$19.8m
|
$19.3m
|
$19.6m
|
$20.3m
|
$20.2m
|
$30.7m
|
$32.6m
|
$31.9m
|
$33.1m
|
|
Investment Income, Interest
|
|
$228k
|
$307k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Payments of Financing Costs
|
|
$1.4m
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Proceeds from Stock Options Exercised
|
|
—
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
$627.0m
|
$655.1m
|
$497.4m
|
$513.6m
|
$497.5m
|
$543.7m
|
$530.8m
|
$540.0m
|
|
Unrealized Gain (Loss) on Investments
|
|
—
|
—
|
—
|
—
|
($273k)
|
$0
|
—
|
—
|
—
|
—
|
|
Defined Benefit Plan, Net Periodic Benefit Cost (Credit), Gain (Loss) Due to Settlement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.7m
|
$0
|
|
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax
|
|
—
|
—
|
—
|
—
|
($18.2m)
|
$72k
|
$0
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$18.4m
|
$39.4m
|
$26.0m
|
$29.3m
|
($3.6m)
|
($253k)
|
($10.6m)
|
$37.0m
|
$22.6m
|
$35.6m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$7.7m
|
$6.1m
|
$5.3m
|
$8.8m
|
$9.2m
|
$4.6m
|
$7.6m
|
$4.5m
|
$9.8m
|
$10.4m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
$0
|
$0
|
—
|
—
|
$1.2m
|
$229k
|
$57.9m
|
$1.2m
|
$416k
|
$0
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
—
|
($4.7m)
|
$2.2m
|
($7.7m)
|
—
|
—
|
($56.4m)
|
$2.5m
|
($6.3m)
|
($10.4m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for Repurchase of Common Stock
|
|
$342k
|
$103k
|
$316k
|
$621k
|
$1.7m
|
$732k
|
$410k
|
$2.6m
|
$8.2m
|
$16.5m
|
|
Payments of Ordinary Dividends, Common Stock
|
|
$1.2m
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Proceeds from Noncontrolling Interests
|
|
—
|
—
|
—
|
—
|
—
|
$969k
|
$0
|
$589k
|
$0
|
—
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
—
|
—
|
($55.3m)
|
($18.2m)
|
—
|
—
|
$60.2m
|
($39.3m)
|
($16.2m)
|
($23.5m)
|
|
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
($905k)
|
$2.3m
|
($308k)
|
$525k
|
($195k)
|
($47k)
|
($736k)
|
($468k)
|
($195k)
|
$187k
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
($905k)
|
$2.3m
|
($308k)
|
$3.9m
|
($6.6m)
|
$2.8m
|
($7.5m)
|
($322k)
|
($106k)
|
$1.9m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
$14.2m
|
$7.6m
|
$10.4m
|
$2.9m
|
$2.6m
|
$2.5m
|
$4.3m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$4.9m
|
$7.6m
|
$5.6m
|
$4.6m
|
$3.3m
|
$2.6m
|
$2.7m
|
$5.5m
|
$4.7m
|
$4.9m
|
|
Income Taxes Paid, Net
|
|
$3.9m
|
($11.2m)
|
$4.5m
|
$6.5m
|
$2.6m
|
$1.5m
|
($5.0m)
|
($221k)
|
$1.6m
|
$1.6m
|