|
Total Revenue
|
|
$590.7m
|
$610.1m
|
$612.9m
|
$361.0m
|
$151.0m
|
$130.8m
|
$222.6m
|
$528.0m
|
$564.2m
|
$659.7m
|
|
Cost of Goods and Services Sold
|
|
$290.1m
|
$292.4m
|
$304.5m
|
$215.3m
|
$109.0m
|
$96.2m
|
$168.3m
|
$417.5m
|
$442.7m
|
$486.5m
|
|
Gross Profit (Calculated)
|
|
$300.6m
|
$317.7m
|
$308.4m
|
$145.6m
|
$42.0m
|
$34.5m
|
$54.3m
|
$110.4m
|
$121.5m
|
$173.2m
|
|
Operating Income (Loss)
|
|
$114.4m
|
$97.0m
|
$58.9m
|
($113.5m)
|
($44.2m)
|
($53.9m)
|
($40.2m)
|
($15.3m)
|
$3.6m
|
($27.1m)
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
$11.2m
|
$14.0m
|
$11.8m
|
$22.1m
|
$3.8m
|
$400k
|
$3.8m
|
$15.0m
|
$14.4m
|
$22.0m
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
$0
|
$49.3m
|
$0
|
$0
|
—
|
($59.8m)
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$6.1m
|
$6.1m
|
$6.1m
|
—
|
|
Foreign Currency Transaction Gain (Loss), Realized
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.7m
|
$3.7m
|
$3.7m
|
—
|
|
Gain (Loss) on Investments
|
|
—
|
—
|
—
|
($167.5m)
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
$20.9m
|
$14.4m
|
$5.6m
|
$0
|
$0
|
$7.0m
|
$0
|
$17.0m
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
—
|
—
|
—
|
($5)
|
($2)
|
($1)
|
($1)
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
—
|
—
|
—
|
($5)
|
($2)
|
($1)
|
($1)
|
—
|
—
|
—
|
|
Income (Loss) from Equity Method Investments
|
|
$639k
|
$2.7m
|
$11.7m
|
$1.5m
|
($29.5m)
|
($24.9m)
|
($3.6m)
|
($5.1m)
|
($1.3m)
|
$114k
|
|
Interest Income, Operating
|
|
—
|
—
|
—
|
$7.2m
|
$2.8m
|
$2.4m
|
$2.1m
|
$1.9m
|
$2.3m
|
$2.6m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$126.2m
|
$114.5m
|
$100.4m
|
($303.0m)
|
($65.0m)
|
($5.6m)
|
($39.9m)
|
($32.3m)
|
($12.8m)
|
($105.9m)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
($306.6m)
|
($97.2m)
|
($38.1m)
|
($43.9m)
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
($308.0m)
|
($97.2m)
|
($38.1m)
|
($43.9m)
|
($35.1m)
|
($17.4m)
|
($87.6m)
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
$2.7m
|
$6.4m
|
$0
|
$0
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
($1.0m)
|
$18.9m
|
$0
|
$0
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Parent
|
|
$82.5m
|
$73.0m
|
$64.3m
|
($307.6m)
|
($78.4m)
|
($38.1m)
|
($43.9m)
|
($35.1m)
|
($17.4m)
|
($87.5m)
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
$2.3m
|
$1.7m
|
($880k)
|
$2.3m
|
$0
|
$0
|
—
|
—
|
—
|
($130k)
|
|
Earnings Per Share, Basic
|
|
$1.72
|
$1.34
|
$1.13
|
($5.42)
|
($1.37)
|
($0.67)
|
($0.75)
|
($0.56)
|
($0.27)
|
($1.14)
|
|
Earnings Per Share, Diluted
|
|
$1.71
|
$1.33
|
$1.13
|
($5.42)
|
($1.37)
|
($0.67)
|
($0.75)
|
($0.56)
|
($0.27)
|
($1.14)
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
47.2m
|
54.0m
|
55.9m
|
56.0m
|
56k
|
56.3m
|
57.2m
|
60.1m
|
61.3m
|
73.9m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
47.5m
|
54.1m
|
55.9m
|
56.0m
|
56k
|
56.6m
|
57.2m
|
60.1m
|
61.3m
|
73.9m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General and Administrative Expense
|
|
$145.9m
|
$179.3m
|
$193.0m
|
$202.1m
|
$75.3m
|
$84.1m
|
$75.0m
|
$95.0m
|
$92.0m
|
$131.5m
|
|
Current Income Tax Expense (Benefit)
|
|
$88.8m
|
$45.9m
|
$95.5m
|
$17.2m
|
$1.7m
|
$859k
|
$2.3m
|
$6.3m
|
$5.8m
|
$5.8m
|
|
Interest Expense
|
|
$3.4m
|
$3.5m
|
$8.9m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Interest Expense, Debt
|
|
—
|
—
|
—
|
$10.7m
|
$7.6m
|
$3.0m
|
$5.8m
|
$18.6m
|
$18.9m
|
$21.5m
|
|
Research and Development Expense
|
|
$2.3m
|
$2.0m
|
$1.8m
|
$2.6m
|
$1.6m
|
$300k
|
$500k
|
$500k
|
$500k
|
$500k
|
|
Share-based Payment Arrangement, Expensed and Capitalized, Amount
|
|
—
|
$2.0m
|
$2.6m
|
$393k
|
$1.7m
|
$344k
|
$3.0m
|
$7.3m
|
$7.9m
|
$9.6m
|
|
Income Tax Expense (Benefit)
|
|
$42.1m
|
$42.5m
|
$48.6m
|
$3.7m
|
$2.7m
|
$7.6m
|
$327k
|
($2.3m)
|
$3.4m
|
($18.2m)
|