|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
($47.7m)
|
($8.1m)
|
($32.7m)
|
($7.9m)
|
$8.0m
|
$14.6m
|
$25.8m
|
$12.3m
|
$42.0m
|
$63.0m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
($49.1m)
|
($13.4m)
|
($37.9m)
|
($13.1m)
|
$2.7m
|
$9.3m
|
$20.7m
|
$4.5m
|
$38.0m
|
$63.0m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
—
|
$484k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Depreciation, Depletion and Amortization
|
|
$15.1m
|
$14.2m
|
$13.0m
|
$13.2m
|
$11.8m
|
$14.0m
|
$16.9m
|
$25.2m
|
$29.3m
|
$33.0m
|
|
Amortization
|
|
$1.1m
|
$700k
|
$500k
|
$500k
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$109k
|
$600k
|
$700k
|
$900k
|
|
Depreciation
|
|
$17.3m
|
$16.9m
|
$16.0m
|
$16.4m
|
$11.8m
|
$14.0m
|
$16.8m
|
$24.6m
|
$28.6m
|
$32.1m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$27.9m
|
$0
|
($2.8m)
|
$0
|
$345k
|
$0
|
($6.0m)
|
$4.6m
|
$4.4m
|
($1.3m)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$4.9m
|
$2.9m
|
$1.8m
|
$1.4m
|
$2.1m
|
$1.7m
|
$4.3m
|
$3.8m
|
$8.6m
|
$9.2m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
$393k
|
$595k
|
$223k
|
$629k
|
$698k
|
$421k
|
$651k
|
$781k
|
$2.2m
|
$4.8m
|
|
Share-based Payment Arrangement, Expense
|
|
$4.9m
|
$3.0m
|
$1.9m
|
$1.4m
|
$2.1m
|
$1.8m
|
$4.4m
|
$3.8m
|
$8.6m
|
$9.2m
|
|
Equity Method Investment, Other than Temporary Impairment
|
|
$815k
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$1.2m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Impairment of Intangible Assets (Excluding Goodwill)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
—
|
—
|
—
|
|
Impairment of Intangible Assets, Finite-lived
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.0m
|
$0
|
$0
|
—
|
|
Gain (Loss) on Disposition of Other Assets
|
|
—
|
—
|
($122k)
|
($561k)
|
$52k
|
$13k
|
($663k)
|
($276k)
|
($431k)
|
($2.3m)
|
|
Income (Loss) from Equity Method Investments
|
|
$342k
|
$484k
|
$385k
|
$399k
|
$0
|
$0
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$26.2m
|
$5.4m
|
($3.0m)
|
$203k
|
($10.6m)
|
$602k
|
($5.4m)
|
$5.8m
|
$14.2m
|
$21.3m
|
|
Interest Expense Nonoperating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$9.5m
|
$5.6m
|
|
Other Nonoperating Income (Expense)
|
|
($49k)
|
$1.1m
|
$1.1m
|
$1.5m
|
$135k
|
$518k
|
($438k)
|
$483k
|
$496k
|
$265k
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) on Termination of Lease
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.6m
|
—
|
—
|
—
|
|
Goodwill
|
|
$9.0m
|
$9.0m
|
$8.2m
|
$8.2m
|
$8.2m
|
$8.2m
|
$16.9m
|
$28.5m
|
$28.5m
|
$28.5m
|
|
Investment Income, Interest
|
|
$243k
|
$900k
|
$1.4m
|
$1.5m
|
$1.2m
|
$83k
|
$507k
|
$5.9m
|
$6.3m
|
$6.2m
|
|
Nonoperating Income (Expense)
|
|
($2.9m)
|
($907k)
|
($422k)
|
$137k
|
$1.3m
|
$236k
|
($1.9m)
|
($3.3m)
|
($2.7m)
|
$805k
|
|
Operating Expenses
|
|
$365.8m
|
$326.1m
|
$352.2m
|
$339.3m
|
$304.6m
|
$320.1m
|
$396.4m
|
$586.0m
|
$673.8m
|
$752.1m
|
|
Payments of Financing Costs
|
|
—
|
—
|
—
|
—
|
—
|
$272k
|
$378k
|
$516k
|
$0
|
$0
|
|
Proceeds from Stock Options Exercised
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$659k
|
|
Unrealized Gain (Loss) on Derivatives
|
|
—
|
—
|
—
|
$0
|
$0
|
$279k
|
($2.5m)
|
($250k)
|
$1.4m
|
$194k
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$7.4m
|
($10.0m)
|
($13.5m)
|
$21.7m
|
$11.0m
|
$55.2m
|
$46.0m
|
$49.1m
|
$85.9m
|
$97.3m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$7.5m
|
$8.2m
|
$20.6m
|
$6.5m
|
$9.3m
|
$61.6m
|
$79.5m
|
$56.7m
|
$24.3m
|
$42.0m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$26.5m
|
$16.4m
|
$0
|
$0
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
$17.3m
|
($52.2m)
|
$28.0m
|
($6.2m)
|
($45.8m)
|
($23.0m)
|
($134.6m)
|
($44.1m)
|
($24.0m)
|
($87.9m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issuance of Long-term Debt
|
|
—
|
—
|
—
|
$0
|
$0
|
$31.1m
|
$38.0m
|
$516k
|
$0
|
$0
|
|
Proceeds from Issuance of Common Stock
|
|
—
|
—
|
—
|
—
|
$49.2m
|
$0
|
$0
|
—
|
—
|
—
|
|
Payments of Ordinary Dividends, Common Stock
|
|
$1.5m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$64.9m
|
($6.8m)
|
($6.6m)
|
($7.2m)
|
$43.1m
|
$24.8m
|
$12.6m
|
$81.8m
|
($51.3m)
|
($42.8m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
$65.0m
|
$72.2m
|
$80.6m
|
$8.4m
|
$57.1m
|
($76.0m)
|
$86.9m
|
$10.5m
|
($33.3m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
$7.2m
|
$80.6m
|
$88.9m
|
$146.0m
|
$70.0m
|
$156.9m
|
$167.5m
|
$134.1m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$3.4m
|
$3.4m
|
$3.3m
|
$3.2m
|
$7k
|
$349k
|
$1.9m
|
$9.1m
|
$10.4m
|
$5.9m
|
|
Income Taxes Paid, Net
|
|
$1.6m
|
$2.7m
|
$610k
|
$37k
|
—
|
($6.7m)
|
$859k
|
$658k
|
$10.7m
|
$11.3m
|