|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$305.5m
|
$170.7m
|
$63.9m
|
$20.9m
|
$44.8m
|
$55.3m
|
$93.7m
|
$214.1m
|
$358.6m
|
$406.6m
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
$309.0m
|
$174.3m
|
$59.5m
|
$15.0m
|
$37.9m
|
$42.2m
|
$92.1m
|
$211.1m
|
$358.6m
|
$406.6m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
($3.5m)
|
($3.6m)
|
($4.4m)
|
($6.0m)
|
($6.9m)
|
($13.1m)
|
($1.6m)
|
($3.0m)
|
$0
|
$0
|
|
Depreciation, Depletion and Amortization
|
|
$52.8m
|
$57.1m
|
$66.1m
|
$77.1m
|
$81.0m
|
$78.2m
|
$78.6m
|
$77.8m
|
$69.9m
|
$77.5m
|
|
Amortization of Debt Issuance Costs
|
|
$1.7m
|
$1.4m
|
$1.4m
|
$1.5m
|
$0
|
$1.6m
|
$2.0m
|
$2.3m
|
$2.2m
|
$2.1m
|
|
Amortization of Debt Issuance Costs and Discounts
|
|
$15.3m
|
$13.1m
|
$13.5m
|
$18.7m
|
$18.1m
|
$6.9m
|
$1.6m
|
($100k)
|
$0
|
$0
|
|
Capitalized Computer Software, Amortization
|
|
$1.0m
|
$500k
|
$300k
|
$200k
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Depreciation
|
|
$4.1m
|
$3.9m
|
$3.7m
|
$3.9m
|
$5.3m
|
$5.6m
|
$4.9m
|
$4.1m
|
$3.4m
|
$6.1m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$22.3m
|
$70.4m
|
($49.7m)
|
$2.4m
|
($6.9m)
|
($7.6m)
|
$18.2m
|
($34.5m)
|
$560k
|
($13.5m)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$21.8m
|
$18.1m
|
$7.1m
|
$7.6m
|
$10.4m
|
$28.7m
|
$22.1m
|
$35.7m
|
$46.0m
|
$43.2m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
—
|
$22.8m
|
$8.8m
|
$4.4m
|
$1.8m
|
$7.0m
|
$6.3m
|
$12.5m
|
$19.3m
|
$44.3m
|
|
Equity Securities without Readily Determinable Fair Value, Impairment Loss, Annual Amount
|
|
—
|
—
|
—
|
$3.3m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Impairment of Intangible Assets (Excluding Goodwill)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
|
Impairment of Intangible Assets, Finite-lived
|
|
—
|
—
|
—
|
—
|
—
|
$13.2m
|
—
|
—
|
—
|
—
|
|
Operating Lease, Impairment Loss
|
|
—
|
—
|
—
|
—
|
$1.1m
|
$1.1m
|
$2.4m
|
—
|
—
|
—
|
|
Restructuring Costs and Asset Impairment Charges
|
|
—
|
—
|
—
|
—
|
—
|
$27.9m
|
$3.3m
|
$0
|
$0
|
—
|
|
Gain (Loss) on Extinguishment of Debt
|
|
—
|
—
|
—
|
($5.5m)
|
$0
|
$0
|
($11.2m)
|
$0
|
$0
|
—
|
|
Gain (Loss) on Disposition of Assets
|
|
$3.4m
|
$0
|
($8.3m)
|
($119k)
|
($7.5m)
|
$0
|
$0
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Business
|
|
—
|
—
|
—
|
$8.5m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$116.8m
|
$121.7m
|
($27.4m)
|
$11.0m
|
($6.6m)
|
$15.4m
|
$25.5m
|
$23.6m
|
$70.8m
|
$62.8m
|
|
Interest Expense Nonoperating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$45.4m
|
$40.0m
|
|
Other Nonoperating Income (Expense)
|
|
($15.0m)
|
($9.1m)
|
($30.5m)
|
$29.1m
|
—
|
—
|
($3.5m)
|
$57.8m
|
$35.3m
|
$48.5m
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Payable
|
|
($5.6m)
|
($3.8m)
|
$6.2m
|
($638k)
|
($2.9m)
|
($1.8m)
|
$6.9m
|
($2.5m)
|
$2.3m
|
$4.0m
|
|
Increase (Decrease) in Other Operating Assets
|
|
($15.2m)
|
$19.4m
|
($6.1m)
|
$27.2m
|
$26.3m
|
$9.9m
|
$13.5m
|
($866k)
|
$35.3m
|
$55.5m
|
|
Accretion Expense
|
|
$13.5m
|
$11.7m
|
$12.4m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
—
|
—
|
—
|
—
|
—
|
($3.0m)
|
($3.9m)
|
$1.0m
|
$7.9m
|
—
|
|
Gain (Loss) on Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($3.7m)
|
$12.1m
|
$2.0m
|
($1.0m)
|
|
General and Administrative Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$47.4m
|
$53.3m
|
$62.9m
|
$68.1m
|
|
Goodwill
|
|
—
|
$16.0m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$24.1m
|
|
Payments for Repurchase of Warrants
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$18k
|
$0
|
|
Proceeds from Stock Options Exercised
|
|
$485k
|
$382k
|
$6.7m
|
$2k
|
$1.9m
|
$8.0m
|
$1.2m
|
$1.3m
|
$32k
|
$7.3m
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
$307.4m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Defined Benefit Plan, Net Periodic Benefit Cost (Credit), Gain (Loss) Due to Settlement and Curtailment
|
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
—
|
—
|
—
|
—
|
|
Other Operating Income (Expense), Net
|
|
—
|
—
|
—
|
$29.1m
|
$16.9m
|
$11.6m
|
($3.5m)
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$430.8m
|
$315.8m
|
$146.8m
|
$89.4m
|
$163.5m
|
$130.4m
|
$286.0m
|
$213.7m
|
$271.5m
|
$544.5m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$5.9m
|
$2.1m
|
$2.6m
|
$4.5m
|
$11.8m
|
$2.5m
|
$3.2m
|
$4.3m
|
$5.8m
|
$15.9m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
$48.0m
|
$0
|
$143.0m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Sale of Investments
|
|
—
|
—
|
—
|
($2.6m)
|
$5.6m
|
$7.6m
|
($1.3m)
|
$10.4m
|
—
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($219.0m)
|
($220.3m)
|
$70.0m
|
$268.3m
|
($310.0m)
|
$179.6m
|
($314.7m)
|
($85.2m)
|
$109.5m
|
($140.3m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments of Long-term Debt
|
|
$230.0m
|
$0
|
$0
|
$221.1m
|
$94.9m
|
$0
|
$282.5m
|
$0
|
$141.4m
|
$1.5m
|
|
Payments for Repurchase of Common Stock
|
|
$64.7m
|
$7.7m
|
$110.5m
|
$196.3m
|
$349k
|
$30.0m
|
$74.4m
|
$339.7m
|
$66.7m
|
$102.3m
|
|
Proceeds from Noncontrolling Interests
|
|
$6.8m
|
$6.8m
|
$0
|
$15.7m
|
$5.3m
|
$100k
|
$1.5m
|
$1.8m
|
$0
|
$0
|
|
Dividends paid
|
|
$31.1m
|
$43.3m
|
$48.5m
|
$44.6m
|
$43.1m
|
$43.1m
|
$42.3m
|
$39.5m
|
$41.8m
|
$60.7m
|
|
Dividends Payable, Current
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.2m
|
$11.6m
|
$18.0m
|
|
Dividends Payable
|
|
$10.3m
|
$12.2m
|
$11.6m
|
$10.7m
|
$10.8m
|
$10.7m
|
$10.4m
|
—
|
—
|
—
|
|
Proceeds from (Payments for) Other Financing Activities
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($317.9m)
|
($66.6m)
|
($161.1m)
|
($89.3m)
|
($132.9m)
|
($74.5m)
|
$18.6m
|
($388.8m)
|
($272.4m)
|
($201.4m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
$28.9m
|
$55.7m
|
$268.4m
|
($279.4m)
|
$235.6m
|
($10.1m)
|
($260.2m)
|
$108.6m
|
$202.7m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
$28.9m
|
$475.1m
|
$757.1m
|
$477.7m
|
$713.2m
|
$703.2m
|
$443.0m
|
$551.5m
|
$754.3m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
—
|
$7.9m
|
$8.7m
|
$8.0m
|
$13.4m
|
$18.6m
|
$17.4m
|
$16.1m
|
|
Income Taxes Paid, Net
|
|
$108.6m
|
$66.8m
|
$33.9m
|
$24.2m
|
—
|
—
|
$0
|
$0
|
($3.2m)
|
$0
|