|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($14.9m)
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$12.1m
|
$31.5m
|
$19.8m
|
($10.8m)
|
($14.1m)
|
($22.1m)
|
($5.6m)
|
($14.5m)
|
($26.4m)
|
($21.0m)
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
$24.2m
|
$48.9m
|
$34.9m
|
$2.0m
|
($708k)
|
($20.8m)
|
($7.6m)
|
($18.8m)
|
($31.9m)
|
($23.5m)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$24.2m
|
$48.9m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
$12.1m
|
$17.4m
|
$15.1m
|
$12.8m
|
$13.4m
|
$1.3m
|
($1.9m)
|
($4.2m)
|
($5.4m)
|
($8.6m)
|
|
Depreciation, Depletion and Amortization
|
|
$76.0m
|
$86.9m
|
$85.7m
|
$89.1m
|
$88.3m
|
$102.7m
|
$135.1m
|
$141.6m
|
$138.3m
|
$133.0m
|
|
Amortization of Debt Issuance Costs
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.0m
|
$2.4m
|
$2.7m
|
$2.9m
|
|
Amortization of Debt Issuance Costs and Discounts
|
|
$505k
|
$670k
|
$763k
|
$542k
|
$530k
|
$1.3m
|
$2.0m
|
$2.4m
|
$2.7m
|
$2.9m
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
$7.8m
|
$13.0m
|
$12.6m
|
$7.9m
|
$4.9m
|
|
Depreciation
|
|
$76.0m
|
$86.9m
|
$85.7m
|
$89.1m
|
$88.3m
|
$102.7m
|
$135.1m
|
$141.6m
|
$138.3m
|
$133.0m
|
|
Deferred Income Tax Expense (Benefit)
|
|
($5.6m)
|
($13.5m)
|
($23.2m)
|
($2.2m)
|
($7.3m)
|
($6.6m)
|
($7.5m)
|
($16.8m)
|
($12.8m)
|
($8.5m)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$6.4m
|
$7.0m
|
$6.4m
|
$6.4m
|
$5.9m
|
$6.6m
|
$7.4m
|
$8.5m
|
$8.2m
|
$8.5m
|
|
Goodwill, Impairment Loss
|
|
$7.5m
|
$0
|
$0
|
$3.3m
|
$0
|
$20.6m
|
—
|
$0
|
$35.3m
|
—
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
$2.8m
|
$2.3m
|
$10.9m
|
$2.4m
|
$1.7m
|
$1.7m
|
$1.2m
|
$1.5m
|
—
|
—
|
|
Goodwill and Intangible Asset Impairment
|
|
$11.4m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Impairment of Intangible Assets (Excluding Goodwill)
|
|
$300k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Impairment of Intangible Assets, Indefinite-lived (Excluding Goodwill)
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
—
|
—
|
—
|
—
|
—
|
$2.8m
|
$4.4m
|
$1.7m
|
$13.3m
|
$1.4m
|
|
Gain (Loss) on Extinguishment of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($760k)
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
|
|
($27k)
|
($101k)
|
$26.4m
|
($2.8m)
|
($21.6m)
|
($2.8m)
|
($4.4m)
|
($1.7m)
|
$13.3m
|
($1.4m)
|
|
Gain (Loss) on Disposition of Assets
|
|
—
|
—
|
—
|
—
|
—
|
$2.8m
|
$4.4m
|
($1.7m)
|
$13.3m
|
($1.4m)
|
|
Gain (Loss) on Disposition of Other Assets
|
|
—
|
—
|
—
|
($2.6m)
|
—
|
$2.8m
|
$4.4m
|
$1.7m
|
($13.3m)
|
$1.4m
|
|
Income (Loss) from Equity Method Investments
|
|
—
|
($2.0m)
|
—
|
—
|
($3.4m)
|
($86k)
|
$5.7m
|
$4.2m
|
$464k
|
($5.0m)
|
|
Income Tax Expense (Benefit)
|
|
$21.2m
|
($1.3m)
|
$18.9m
|
$4.1m
|
$801k
|
($1.9m)
|
($473k)
|
($8.8m)
|
($19.1m)
|
($4.2m)
|
|
Interest Expense Nonoperating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$49.5m
|
$47.8m
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$8.4m
|
$8.7m
|
|
Other Nonoperating Income (Expense)
|
|
($300k)
|
($161k)
|
($1.1m)
|
($4.6m)
|
($4.2m)
|
$1.8m
|
$4.2m
|
$1.5m
|
($1.8m)
|
($9.1m)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
($2.6m)
|
$4.1m
|
$1.7m
|
$3.5m
|
$17.8m
|
$4.9m
|
$10.4m
|
$19.8m
|
—
|
—
|
|
Increase (Decrease) in Other Operating Assets
|
|
$12.1m
|
($4.1m)
|
$238k
|
$5.7m
|
$8.8m
|
$226k
|
$10.0m
|
$10.1m
|
$649k
|
$5.5m
|
|
Accounts Receivable, Credit Loss Expense (Reversal)
|
|
$2.5m
|
$4.0m
|
$5.1m
|
$5.8m
|
$5.0m
|
$4.8m
|
$6.7m
|
$5.0m
|
$5.9m
|
$8.8m
|
|
Proceeds from Stock Options Exercised
|
|
$649k
|
$1.0m
|
$72k
|
—
|
—
|
$383k
|
—
|
—
|
—
|
—
|
|
Deconsolidation, Gain (Loss), Amount
|
|
—
|
($529k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
—
|
—
|
($1.3m)
|
($362k)
|
($357k)
|
$81k
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Investments
|
|
—
|
$2.0m
|
—
|
$4.7m
|
$3.4m
|
$86k
|
$4.8m
|
($4.2m)
|
($464k)
|
$5.0m
|
|
Gain (Loss) on Termination of Lease
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$300k
|
—
|
—
|
|
General and Administrative Expense
|
|
$94.3m
|
$102.1m
|
$104.3m
|
$100.5m
|
$101.5m
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill
|
|
$62.9m
|
$64.0m
|
$64.0m
|
$60.7m
|
$60.7m
|
$40.1m
|
$40.1m
|
$40.1m
|
$4.8m
|
$4.8m
|
|
Nonoperating Income (Expense)
|
|
($4.4m)
|
($7.9m)
|
($7.3m)
|
($7.3m)
|
($9.1m)
|
($7.7m)
|
($16.0m)
|
($40.7m)
|
($50.2m)
|
($56.2m)
|
|
Operating Expenses
|
|
$407.2m
|
$425.7m
|
$390.2m
|
$425.3m
|
$446.3m
|
$617.7m
|
$717.8m
|
$749.0m
|
$729.9m
|
$699.5m
|
|
Defined Benefit Plan, Net Periodic Benefit Cost (Credit), Gain (Loss) Due to Settlement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($1.7m)
|
($369k)
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$111.7m
|
$145.7m
|
$115.9m
|
$87.9m
|
$86.3m
|
$80.5m
|
$102.9m
|
$111.6m
|
$127.9m
|
$133.9m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$124.3m
|
$142.4m
|
$185.9m
|
$72.7m
|
$75.3m
|
$106.1m
|
$168.0m
|
$163.3m
|
$110.4m
|
$90.0m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
$146.4m
|
$2.4m
|
—
|
—
|
—
|
$340.2m
|
$18.0m
|
($1.3m)
|
—
|
—
|
|
Payments to Acquire Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.1m
|
$71k
|
$60k
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($308.7m)
|
($166.8m)
|
($87.3m)
|
($88.3m)
|
($70.2m)
|
($426.6m)
|
($167.2m)
|
($165.1m)
|
($103.8m)
|
($86.8m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for Repurchase of Common Stock
|
|
$4.1m
|
$12.9m
|
$6.2m
|
$162k
|
$6.6m
|
$10.5m
|
$942k
|
$15.0m
|
$10.0m
|
—
|
|
Payments of Ordinary Dividends, Common Stock
|
|
$21.0m
|
$19.2m
|
$10.9m
|
$10.9m
|
$10.9m
|
$10.8m
|
$10.7m
|
$13.2m
|
$14.7m
|
$15.7m
|
|
Proceeds from Noncontrolling Interests
|
|
$22.4m
|
$122k
|
—
|
$488k
|
—
|
—
|
$22k
|
—
|
—
|
—
|
|
Payments of Dividends
|
|
$21.0m
|
$19.2m
|
$10.9m
|
$10.9m
|
$10.9m
|
$10.8m
|
$10.7m
|
$13.2m
|
$14.7m
|
$15.7m
|
|
Dividends Payable, Current
|
|
$5.5m
|
$2.7m
|
$2.7m
|
$2.7m
|
$2.7m
|
$2.7m
|
$3.3m
|
$3.7m
|
$3.6m
|
$4.2m
|
|
Dividends Payable
|
|
$5.5m
|
$2.7m
|
$2.7m
|
$2.7m
|
$2.7m
|
$2.7m
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$75.3m
|
($40.9m)
|
($55.2m)
|
($29.9m)
|
($73.4m)
|
$321.7m
|
$43.4m
|
$55.9m
|
$2.9m
|
($19.2m)
|
|
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
($110.2m)
|
($68.5m)
|
($299k)
|
($282k)
|
($80k)
|
($24.3m)
|
($21.0m)
|
$2.4m
|
$27.1m
|
$27.9m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
$288.4m
|
$219.9m
|
($27.0m)
|
($30.5m)
|
($57.4m)
|
($24.3m)
|
($21.0m)
|
$2.4m
|
$27.1m
|
$27.9m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
($110.2m)
|
($68.5m)
|
$192.9m
|
$162.4m
|
$105.0m
|
$80.7m
|
$59.7m
|
$62.2m
|
$89.2m
|
$117.2m
|
|
Cash, Cash Equivalents, and Short-term Investments
|
|
—
|
—
|
—
|
—
|
—
|
$79.9m
|
$55.0m
|
—
|
—
|
—
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$4.5m
|
$7.4m
|
$7.2m
|
$4.6m
|
$4.8m
|
$8.2m
|
$19.9m
|
$39.3m
|
$48.1m
|
$45.3m
|
|
Income Taxes Paid, Net
|
|
$8.2m
|
$13.7m
|
$12.5m
|
$30.4m
|
$6.1m
|
$4.0m
|
$3.2m
|
$2.9m
|
$7.3m
|
$3.9m
|