|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$168.2m
|
$239.5m
|
$282.7m
|
$247.7m
|
|
Net Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$165.6m
|
$226.5m
|
$307.9m
|
$257.7m
|
|
Depreciation Amortization Depletion
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$172.5m
|
$151.6m
|
$203.0m
|
$229.1m
|
|
Depreciation And Amortization
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$172.5m
|
$151.6m
|
$203.0m
|
$229.1m
|
|
Deferred Income Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$24.9m
|
($24.2m)
|
$298.8m
|
$75.0m
|
|
Deferred Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$24.9m
|
($24.2m)
|
$298.8m
|
$75.0m
|
|
Adjustments For Share-Based Payments
|
|
—
|
—
|
—
|
—
|
$1.8m
|
$1.0m
|
$667k
|
$1.1m
|
$1.1m
|
$1.1m
|
|
Asset Impairment Charge
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$111k
|
($102.8m)
|
$0
|
$335k
|
|
Adjustments For Income Tax Expense
|
|
$97.1m
|
$88.8m
|
$39.1m
|
$48.4m
|
($490k)
|
$19.1m
|
$20.5m
|
$38.5m
|
$35.2m
|
$45.7m
|
|
Earnings (Loss)es From Equity Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$970k
|
($7.1m)
|
$996k
|
($31.1m)
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments For Gain Loss On Disposal Of Investments In Subsidiaries Joint Ventures And Associates
|
|
$897k
|
—
|
—
|
—
|
—
|
—
|
$4.2m
|
—
|
$391k
|
—
|
|
Adjustments For Undistributed Profits Of Associates
|
|
$1.3m
|
$15.8m
|
($4.1m)
|
($5.4m)
|
($6.2m)
|
($629k)
|
($970k)
|
$7.1m
|
($996k)
|
$31.1m
|
|
Adjustments For Unrealised Foreign Exchange Losses Gains
|
|
$26.4m
|
$59.2m
|
$91.4m
|
$37.4m
|
$25.0m
|
($113.6m)
|
($90.6m)
|
$164.0m
|
($317.0m)
|
$44.6m
|
|
Goodwill
|
|
—
|
$51.0m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Increase Decrease In Working Capital
|
|
$153.8m
|
$251.0m
|
$79.8m
|
$153.4m
|
($34.1m)
|
$12.3m
|
$57.6m
|
$53.3m
|
$133.5m
|
$71.4m
|
|
Payments Of Lease Liabilities Classified As Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
$4.7m
|
$4.3m
|
$3.1m
|
$4.4m
|
$4.7m
|
|
Payments To Acquire Or Redeem Entitys Shares
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$172.0m
|
—
|
—
|
—
|
|
Proceeds From Borrowings Classified As Financing Activities
|
|
$52.1m
|
$594.4m
|
$194.5m
|
$197.0m
|
$224.3m
|
$366.5m
|
$372.0m
|
$87.8m
|
$190.3m
|
$18.1m
|
|
Proceeds From Issuing Shares
|
|
—
|
—
|
$195.6m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Purchase Of Intangible Assets Classified As Investing Activities
|
|
$848k
|
$1.7m
|
$1.2m
|
$960k
|
$576k
|
$851k
|
$732k
|
$1.2m
|
$1.4m
|
$2.0m
|
|
Purchase Of Interests In Associates
|
|
($10k)
|
—
|
$2.9m
|
$4.4m
|
$2.2m
|
$741k
|
$260k
|
$84k
|
$666k
|
$712k
|
|
Repayments Of Borrowings Classified As Financing Activities
|
|
$142.7m
|
$250.3m
|
$517.3m
|
$90.5m
|
$71.5m
|
$266.8m
|
$328.8m
|
$200.5m
|
$314.1m
|
$115.1m
|
|
Beginning Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$375.8m
|
$385.3m
|
$369.8m
|
$439.8m
|
|
Cash Flow From Continuing Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($234.3m)
|
($201.6m)
|
($271.2m)
|
($234.7m)
|
|
Cash Flow From Continuing Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$9.4m
|
($66.4m)
|
($32.5m)
|
($71.9m)
|
|
Cash Flow From Discontinued Operation
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
—
|
|
Cash From Discontinued Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
—
|
|
Cash From Discontinued Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
($2.5m)
|
($14.7m)
|
$0
|
$0
|
—
|
|
Change In Inventory
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($3.6m)
|
($1.6m)
|
$5.0m
|
($2.5m)
|
|
Change In Other Current Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$989k
|
($19.3m)
|
($69.7m)
|
($10.0m)
|
|
Change In Receivables
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($55.1m)
|
($32.4m)
|
($68.8m)
|
($59.0m)
|
|
Change In Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($57.6m)
|
($53.3m)
|
($133.5m)
|
($71.4m)
|
|
Changes In Cash
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$63.0m
|
$88.4m
|
$101.6m
|
$158.6m
|
|
End Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$385.3m
|
$369.8m
|
$439.8m
|
$592.8m
|
|
Financing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($234.3m)
|
($201.6m)
|
($271.2m)
|
($234.7m)
|
|
Free Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$292.8m
|
$345.5m
|
$391.6m
|
$446.5m
|
|
Gain Loss On Sale Of Business
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($4.2m)
|
$0
|
($391k)
|
$0
|
|
Gain Loss On Sale Of PPE
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$420k
|
$592k
|
$221k
|
$641k
|
|
Investing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($5.3m)
|
($66.4m)
|
($32.5m)
|
($71.9m)
|
|
Net Business Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($666k)
|
($84k)
|
($1.1m)
|
($423k)
|
|
Net Foreign Currency Exchange Gain Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($90.6m)
|
$164.0m
|
($317.0m)
|
$44.6m
|
|
Net Intangibles Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($732k)
|
($1.2m)
|
($1.4m)
|
($2.0m)
|
|
Net PPE Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($8.9m)
|
($9.4m)
|
($12.2m)
|
($16.5m)
|
|
Net Preferred Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
($172.0m)
|
$0
|
$0
|
—
|
|
Operating Gains Losses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($93.4m)
|
$157.5m
|
($225.6m)
|
$14.1m
|
|
Other Non Cash Items
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$112.5m
|
$23.1m
|
($6.2m)
|
($8.4m)
|
|
Pension And Employee Benefit Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$90.6m
|
$0
|
|
Preferred Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
($172.0m)
|
$0
|
$0
|
—
|
|
Purchase Of Business
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($666k)
|
($84k)
|
($1.1m)
|
($712k)
|
|
Purchase Of Intangibles
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($732k)
|
($1.2m)
|
($1.4m)
|
($2.0m)
|
|
Purchase Of PPE
|
|
—
|
$11.5m
|
$11.1m
|
$17.1m
|
$9.0m
|
$7.7m
|
($9.1m)
|
($9.7m)
|
($12.2m)
|
($16.7m)
|
|
Repurchase Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
($172.0m)
|
$0
|
$0
|
—
|
|
Sale Of PPE
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$233k
|
$264k
|
$25k
|
$172k
|
|
Stock Based Compensation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$667k
|
$1.1m
|
$1.1m
|
$1.1m
|
|
Profit or Loss
|
|
$29.2m
|
$66.9m
|
($10.6m)
|
($5.8m)
|
($361.9m)
|
($181.0m)
|
$165.6m
|
$226.5m
|
$307.9m
|
$257.7m
|
|
Proceeds From Sales Of Property Plant And Equipment Classified As Investing Activities
|
|
$269k
|
$175k
|
$49k
|
$23k
|
$11k
|
$535k
|
$233k
|
$264k
|
$25k
|
$172k
|
|
Capital Expenditure
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($9.8m)
|
($10.9m)
|
($13.7m)
|
($18.7m)
|
|
Net Investment Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$19.4m
|
($56.3m)
|
($19.6m)
|
($56.8m)
|
|
Purchase Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($150.9m)
|
($128.9m)
|
($156.4m)
|
($195.5m)
|
|
Sale Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$170.2m
|
$72.6m
|
$136.8m
|
$138.7m
|
|
Net Other Investing Changes
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$263k
|
$626k
|
$1.8m
|
$3.8m
|
|
Issuance Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$372.0m
|
$87.8m
|
$190.3m
|
$18.1m
|
|
Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$372.0m
|
$87.8m
|
$190.3m
|
$18.1m
|
|
Net Issuance Payments Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$38.9m
|
($115.7m)
|
($128.1m)
|
($101.7m)
|
|
Net Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$38.9m
|
($115.7m)
|
($128.1m)
|
($101.7m)
|
|
Long Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($333.1m)
|
($203.6m)
|
($318.5m)
|
($119.8m)
|
|
Repayment Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($333.1m)
|
($203.6m)
|
($318.5m)
|
($119.8m)
|
|
Cash Dividends Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
|
Net Other Financing Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.3m
|
($2.1m)
|
($46.9m)
|
($49.2m)
|
|
Effect Of Exchange Rate Changes
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($53.5m)
|
($103.8m)
|
($31.6m)
|
($5.7m)
|
|
Change In Cash Supplemental As Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$77.7m
|
$88.4m
|
$101.6m
|
$158.6m
|
|
Interest Paid Classified As Financing Activities
|
|
$48.6m
|
$107.0m
|
$70.6m
|
$78.8m
|
$41.1m
|
$86.1m
|
$111.4m
|
$83.8m
|
$96.2m
|
$83.7m
|
|
Taxes Refund Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($22.6m)
|
($22.9m)
|
($40.3m)
|
($32.3m)
|