|
Total Revenue
|
|
$206.2m
|
$285.8m
|
$332.7m
|
$362.0m
|
$405.1m
|
$445.5m
|
$415.0m
|
$405.4m
|
$360.7m
|
$463.1m
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
$206.2m
|
$285.8m
|
$332.7m
|
$362.0m
|
$405.1m
|
$445.5m
|
$415.0m
|
$405.4m
|
$360.7m
|
$463.1m
|
|
Cost of Revenue
|
|
$105.9m
|
$160.9m
|
$190.1m
|
$225.2m
|
$215.5m
|
$227.6m
|
$209.5m
|
$202.2m
|
$159.1m
|
$198.7m
|
|
Gross Profit
|
|
$100.4m
|
$124.9m
|
$142.6m
|
$136.7m
|
$189.6m
|
$217.8m
|
$205.5m
|
$203.2m
|
$201.6m
|
$264.3m
|
|
Operating Income (Loss)
|
|
$43.6m
|
$49.5m
|
$48.5m
|
$26.9m
|
$64.1m
|
$90.3m
|
$75.5m
|
$82.6m
|
$80.8m
|
$95.3m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
$58k
|
$702k
|
$1.0m
|
$1.5m
|
$1.8m
|
$1.9m
|
$1.9m
|
$3.1m
|
$1.2m
|
$1.2m
|
|
Gain (Loss) on Investments
|
|
—
|
$438k
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
($2.7m)
|
$484k
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$25.6m
|
$0
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
$1
|
$1
|
$1
|
$1
|
$2
|
$3
|
$1
|
$2
|
$3
|
$3
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1
|
$2
|
$3
|
$3
|
|
Income (Loss) from Equity Method Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
($75k)
|
($1.2m)
|
|
Investment Income, Interest
|
|
$768k
|
$438k
|
$424k
|
$2.6m
|
$198k
|
—
|
—
|
—
|
$4.5m
|
$7.9m
|
|
Realized Investment Gains (Losses)
|
|
—
|
—
|
—
|
—
|
—
|
$255k
|
$54k
|
$0
|
—
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$14.9m
|
$26.9m
|
$31.6m
|
$15.8m
|
$43.1m
|
$65.3m
|
$16.0m
|
$61.7m
|
$65.0m
|
$83.1m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$0
|
$556k
|
$0
|
$0
|
$0
|
$797k
|
$484k
|
$681k
|
$48.0m
|
$68.2m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$0
|
$556k
|
$0
|
$0
|
$0
|
$797k
|
$484k
|
$681k
|
($7.5m)
|
$0
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$19.9m
|
$285k
|
($7.5m)
|
$0
|
|
Investment Income, Net
|
|
—
|
—
|
—
|
—
|
—
|
($6.7m)
|
($13.3m)
|
($11.9m)
|
($1.9m)
|
$1.1m
|
|
Net Income (Loss) Attributable to Parent
|
|
$26.9m
|
$20.2m
|
$25.3m
|
$13.8m
|
$33.0m
|
$52.1m
|
$11.6m
|
$38.5m
|
$39.8m
|
$58.2m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
$0
|
($556k)
|
$0
|
$0
|
$0
|
($797k)
|
($484k)
|
($681k)
|
$701k
|
$10.0m
|
|
Earnings Per Share, Basic
|
|
$1.63
|
$1.06
|
$1.31
|
$0.70
|
$1.70
|
$2.75
|
$0.65
|
$2.19
|
$2.24
|
$3.18
|
|
Earnings Per Share, Diluted
|
|
$1.49
|
$1.04
|
$1.28
|
$0.69
|
$1.67
|
$2.52
|
$0.64
|
$2.01
|
$2.14
|
$3.11
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
16.5m
|
19.0m
|
19.4m
|
19.6m
|
19.4m
|
18.9m
|
17.9m
|
17.6m
|
17.7m
|
18.3m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
18.0m
|
19.5m
|
19.8m
|
20.0m
|
19.7m
|
22.4m
|
18.1m
|
20.5m
|
19.4m
|
18.7m
|
|
Selling, General and Administrative Expense
|
|
$56.8m
|
$75.4m
|
$94.1m
|
$109.9m
|
$125.6m
|
$127.5m
|
$130.0m
|
$125.0m
|
$122.4m
|
$169.0m
|
|
Interest Expense
|
|
—
|
$16.9m
|
$15.1m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Interest Expense (non-operating)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$18.5m
|
$25.4m
|
|
Current Income Tax Expense (Benefit)
|
|
$714k
|
$2.1m
|
$3.7m
|
$6.3m
|
$7.2m
|
$15.5m
|
$11.4m
|
$16.9m
|
$16.4m
|
$6.1m
|
|
Marketing and Advertising Expense
|
|
$3.9m
|
$3.4m
|
$5.6m
|
$12.0m
|
$5.2m
|
$12.1m
|
$9.3m
|
$9.2m
|
$12.0m
|
$29.8m
|
|
Research and Development Expense
|
|
$1.8m
|
$1.9m
|
$2.5m
|
$2.5m
|
$1.3m
|
$1.1m
|
$600k
|
$600k
|
$1.3m
|
$900k
|
|
Income Tax Expense (Benefit)
|
|
($12.0m)
|
$7.3m
|
$6.3m
|
$2.0m
|
$10.0m
|
$14.0m
|
$4.8m
|
$23.9m
|
$16.9m
|
$15.0m
|
|
Interest Income (Expense), Nonoperating, Net
|
|
($26.6m)
|
—
|
—
|
($17.3m)
|
($20.2m)
|
($20.5m)
|
($19.5m)
|
($14.6m)
|
($14.0m)
|
($17.5m)
|
|
Net Periodic Defined Benefits Expense (Reversal of Expense), Excluding Service Cost Component
|
|
—
|
—
|
$131k
|
($5.0m)
|
$989k
|
$0
|
$0
|
—
|
—
|
—
|
|
Other Operating Income (Expense), Net
|
|
$43.6m
|
$49.5m
|
$48.5m
|
$26.9m
|
$64.1m
|
$90.3m
|
$75.5m
|
$4.3m
|
$1.7m
|
$0
|