|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$48.1m
|
$103.9m
|
$58.8m
|
$138.3m
|
$133.4m
|
$184.2m
|
$210.1m
|
$203.0m
|
$222.1m
|
$242.1m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$47.3m
|
$102.2m
|
$58.1m
|
$137.2m
|
$132.4m
|
$183.1m
|
$208.8m
|
$202.0m
|
$221.6m
|
$241.9m
|
|
Amortization of Intangible Assets
|
|
$16.5m
|
$22.0m
|
$22.0m
|
$22.0m
|
$22.0m
|
$22.0m
|
$17.5m
|
$16.0m
|
$18.2m
|
$18.2m
|
|
Depreciation
|
|
$4.3m
|
$4.9m
|
$8.6m
|
$12.5m
|
$15.2m
|
$20.0m
|
$24.8m
|
$27.4m
|
$25.9m
|
$28.4m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$3.1m
|
$24.4m
|
($12.8m)
|
($5.8m)
|
($4.4m)
|
$1.7m
|
($26.9m)
|
($3.8m)
|
($19.1m)
|
($1.0m)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$11.4m
|
$12.3m
|
$12.4m
|
$16.1m
|
$26.6m
|
$34.9m
|
$28.4m
|
$22.3m
|
$30.0m
|
$28.2m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
$4.9m
|
$9.4m
|
$11.6m
|
$16.0m
|
$14.4m
|
$14.9m
|
$9.2m
|
$8.2m
|
$8.4m
|
$9.6m
|
|
Share-based Payment Arrangement, Expense
|
|
$0
|
$0
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Equity Method Investment, Other than Temporary Impairment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.0m
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Restructuring Costs and Asset Impairment Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$7.5m
|
$1.6m
|
|
Income Tax Expense (Benefit)
|
|
$20.5m
|
$45.7m
|
$5.5m
|
$31.6m
|
$30.2m
|
$44.0m
|
$58.2m
|
$42.2m
|
$50.0m
|
$52.7m
|
|
Other Nonoperating Income (Expense)
|
|
($1.9m)
|
($4k)
|
($83k)
|
$767k
|
$864k
|
$98k
|
($6.7m)
|
($184k)
|
($7.4m)
|
$6.5m
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
($1.2m)
|
$27.4m
|
($9.2m)
|
$17.3m
|
$21.8m
|
$25.4m
|
($15.0m)
|
$47.2m
|
($26.2m)
|
$6.3m
|
|
Goodwill
|
|
$15.5m
|
$15.5m
|
$15.5m
|
$15.5m
|
$15.5m
|
$15.5m
|
$15.5m
|
$15.5m
|
$15.5m
|
$15.5m
|
|
Inventory Write-down
|
|
—
|
—
|
$3.6m
|
$5.9m
|
$1.1m
|
$3.6m
|
$3.6m
|
$8.5m
|
$3.1m
|
$376k
|
|
Nonoperating Income (Expense)
|
|
$185k
|
$3.3m
|
$7.6m
|
$11.6m
|
$6.0m
|
$603k
|
$1.1m
|
$28.0m
|
$33.3m
|
$46.2m
|
|
Operating Expenses
|
|
$104.2m
|
$134.7m
|
$137.1m
|
$171.5m
|
$185.9m
|
$210.9m
|
$221.6m
|
$223.9m
|
$260.4m
|
$247.9m
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$80.3m
|
$133.4m
|
$121.8m
|
$193.9m
|
$148.8m
|
$191.1m
|
$126.8m
|
$154.8m
|
$253.7m
|
$210.8m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$7.3m
|
$29.8m
|
$25.4m
|
$30.1m
|
$28.0m
|
$43.2m
|
$42.5m
|
$59.8m
|
$42.6m
|
$56.5m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
$33.4m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($38.5m)
|
($125.6m)
|
($21.0m)
|
($238.7m)
|
$391.3m
|
($457.8m)
|
($280.7m)
|
($83.3m)
|
($164.4m)
|
($45.5m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issuance of Common Stock
|
|
$439k
|
$734k
|
$798k
|
$889k
|
$1.2m
|
$1.5m
|
$1.6m
|
$2.0m
|
$2.2m
|
$2.0m
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
$477k
|
$649k
|
—
|
$0
|
—
|
—
|
—
|
$32.9m
|
|
Payments of Ordinary Dividends, Common Stock
|
|
—
|
$5.7m
|
$11.3m
|
$18.9m
|
$28.4m
|
$38k
|
$57.0m
|
$66.7m
|
$76.2m
|
$85.5m
|
|
Payments of Dividends
|
|
—
|
$5.7m
|
$11.3m
|
$18.9m
|
$28.4m
|
$37.9m
|
$57.0m
|
$66.7m
|
$76.2m
|
$85.5m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($14k)
|
($14.3m)
|
($22.6m)
|
($34.6m)
|
($41.7m)
|
($51.4m)
|
($64.6m)
|
($72.9m)
|
($82.3m)
|
($126.0m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
—
|
($79.4m)
|
$498.4m
|
($318.0m)
|
($218.6m)
|
($1.4m)
|
$7.0m
|
$39.4m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
$131.6m
|
$630.0m
|
$312.0m
|
$93.4m
|
$92.0m
|
$99.0m
|
$138.4m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes Paid, Net
|
|
$12.9m
|
$23.2m
|
$17.8m
|
$46.6m
|
$36.3m
|
$52.6m
|
$72.3m
|
$96.2m
|
$72.0m
|
$71.4m
|