|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
($37.9m)
|
($42.6m)
|
($471k)
|
($11.0m)
|
$145.5m
|
$42.0m
|
$15.9m
|
$42.0m
|
($99.6m)
|
$7.0m
|
|
Depreciation, Depletion and Amortization
|
|
$12.9m
|
$13.8m
|
$13.2m
|
$19.6m
|
$19.9m
|
$28.5m
|
$91.5m
|
$75.6m
|
$78.8m
|
$91.0m
|
|
Depreciation
|
|
$12.8m
|
$13.8m
|
$13.2m
|
$14.0m
|
$12.0m
|
$15.0m
|
$34.2m
|
$18.3m
|
$21.5m
|
$33.7m
|
|
Amortization of Debt Issuance Costs
|
|
—
|
—
|
—
|
—
|
$2.2m
|
$2.8m
|
$4.4m
|
$3.0m
|
$3.1m
|
$2.8m
|
|
Amortization of Debt Issuance Costs and Discounts
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.7m
|
$3.2m
|
$3.0m
|
|
Amortization of Intangible Assets
|
|
$100k
|
$0
|
$13.2m
|
$5.7m
|
$7.9m
|
$13.6m
|
$57.3m
|
$57.3m
|
$57.3m
|
$57.3m
|
|
Deferred Income Tax Expense (Benefit)
|
|
—
|
—
|
—
|
($1.8m)
|
($126.6m)
|
$10.9m
|
($7.9m)
|
$15.6m
|
$20.6m
|
$6.5m
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$31.2m
|
$31.6m
|
$31.7m
|
$33.6m
|
$39.9m
|
$42.2m
|
$48.1m
|
$47.9m
|
$51.2m
|
$57.5m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$106k
|
$491k
|
$5.6m
|
|
Share-based Payment Arrangement, Expense
|
|
$31.2m
|
$31.6m
|
$31.7m
|
$33.6m
|
$39.9m
|
$42.2m
|
$48.1m
|
$47.9m
|
$51.2m
|
$57.5m
|
|
Equity Method Investment, Other than Temporary Impairment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.0m
|
$0
|
$0
|
$11.0m
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$163.2m
|
$0
|
|
Impairment of Intangible Assets (Excluding Goodwill)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$25.9m
|
|
Impairment of Intangible Assets, Indefinite-lived (Excluding Goodwill)
|
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$26.1m
|
$0
|
$0
|
$25.9m
|
|
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
|
|
($389k)
|
($2.1m)
|
($65k)
|
($1.0m)
|
($22k)
|
$10k
|
($193k)
|
—
|
—
|
—
|
|
Gain (Loss) on Extinguishment of Debt
|
|
$0
|
($3.7m)
|
$0
|
$0
|
($8.1m)
|
$0
|
$0
|
($16.9m)
|
$7.5m
|
($983k)
|
|
Income Tax Expense (Benefit)
|
|
$105k
|
$140k
|
$46k
|
$268k
|
($125.4m)
|
$14.4m
|
($2.6m)
|
$19.7m
|
$36.5m
|
$9.8m
|
|
Interest Expense Nonoperating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$16.6m
|
$17.4m
|
|
Other Nonoperating Income (Expense)
|
|
($82k)
|
$167k
|
($888k)
|
($5.0m)
|
$2.9m
|
($2.7m)
|
($11.3m)
|
($186k)
|
($373k)
|
($6.6m)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
$4.1m
|
$1.7m
|
$6.0m
|
$8.5m
|
$5.5m
|
$10.4m
|
$2.1m
|
$7.2m
|
$7.7m
|
$10.7m
|
|
Increase (Decrease) in Inventories
|
|
($30.4m)
|
$10.1m
|
$7.2m
|
$8.0m
|
$6.4m
|
$4.5m
|
($2.5m)
|
$8.3m
|
$20.9m
|
$27.6m
|
|
Increase (Decrease) in Accounts Payable
|
|
—
|
—
|
($573k)
|
($1.8m)
|
($3.3m)
|
($10.3m)
|
$6.3m
|
$916k
|
$3.1m
|
($5.6m)
|
|
Proceeds from Stock Options Exercised
|
|
$5.8m
|
$6.8m
|
$7.2m
|
$8.5m
|
$45.2m
|
$23.8m
|
$24.4m
|
$1.9m
|
$0
|
$502k
|
|
Asset Retirement Obligation, Accretion Expense
|
|
—
|
$100k
|
$100k
|
$200k
|
$100k
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Investments
|
|
—
|
—
|
($854k)
|
($4.3m)
|
$1.6m
|
($2.7m)
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Termination of Lease
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($2.2m)
|
$0
|
|
Goodwill
|
|
$46.7m
|
$55.2m
|
$62.0m
|
$99.5m
|
$99.5m
|
$145.2m
|
$163.2m
|
$163.2m
|
$0
|
$20.2m
|
|
Investment Income, Interest
|
|
$1.3m
|
$4.1m
|
$6.5m
|
$7.4m
|
$4.6m
|
$896k
|
$4.5m
|
$11.4m
|
$19.7m
|
$22.7m
|
|
Litigation Settlement Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$7.0m
|
|
Nonoperating Income (Expense)
|
|
($5.8m)
|
($17.5m)
|
($16.3m)
|
($21.2m)
|
($26.3m)
|
($33.5m)
|
($46.7m)
|
($26.0m)
|
—
|
($2.3m)
|
|
Operating Expenses
|
|
$308.4m
|
$311.6m
|
$321.4m
|
$410.5m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Realized Investment Gains (Losses)
|
|
—
|
—
|
$900k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Unrealized Gain (Loss) on Investments
|
|
—
|
—
|
—
|
$5.7m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$33.5m
|
$17.8m
|
$48.9m
|
$70.5m
|
$77.0m
|
$125.7m
|
$145.3m
|
$154.6m
|
$189.4m
|
$152.0m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$24.7m
|
$19.3m
|
$14.5m
|
$10.2m
|
$37.8m
|
$45.9m
|
$30.1m
|
$15.2m
|
$10.6m
|
$15.3m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
—
|
—
|
—
|
$117.7m
|
$0
|
$0
|
—
|
$0
|
—
|
$16.7m
|
|
Payments to Acquire Investments
|
|
$192.8m
|
$502.8m
|
$363.3m
|
$318.5m
|
$546.5m
|
—
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($61.8m)
|
($223.8m)
|
$20.6m
|
($128.5m)
|
($277.6m)
|
($20.8m)
|
($225.2m)
|
$77.5m
|
($83.3m)
|
$99.5m
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issuance of Long-term Debt
|
|
($4k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$25.0m
|
$148.3m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$7.3m
|
$224.2m
|
$9.0m
|
$3.7m
|
$222.3m
|
$380.7m
|
($401.5m)
|
($183.0m)
|
$17.4m
|
($369.6m)
|
|
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
($77k)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
—
|
—
|
$21.7m
|
$485.6m
|
($481.4m)
|
$49.2m
|
$123.5m
|
($118.2m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$104.1m
|
$153.3m
|
$276.8m
|
$158.5m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$3.9m
|
$6.9m
|
$8.2m
|
$8.2m
|
$7.2m
|
$7.0m
|
$33.3m
|
$27.6m
|
$15.4m
|
$15.2m
|
|
Income Taxes Paid, Net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$9.0m
|