Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2016-06-30 | 2016-03-31 | 2015-06-30 | 2015-03-31 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 318,227,000 | 190,395,000 | 78,663,000 | 100,865,000 | 99,922,000 | 90,458,000 | 82,933,000 | 62,245,000 | 84,298,000 | 83,047,000 | 54,586,000 | 59,394,000 | 125,984,000 | 62,371,000 | 57,531,000 | 46,894,000 | 55,274,000 | 83,939,000 | 53,245,000 | 63,735,000 | 41,860,000 | 55,250,000 | 48,538,000 | 56,769,000 | 73,921,000 | 62,999,000 | 40,675,000 | 39,022,000 | 59,051,000 | 43,866,000 | 57,541,000 | 45,099,000 | 53,084,000 | 48,408,000 | 45,232,000 | 41,652,000 | 43,813,000 | 49,243,000 | -88,407,000 | 47,021,000 | 46,759,000 | 39,095,000 | 33,467,000 | 39,651,000 | 45,273,000 | 36,901,000 | 39,395,000 | 36,968,000 | 29,580,000 | 28,243,000 | 27,668,000 | 19,810,000 | 24,930,000 | 29,324,000 | 22,068,000 | 24,013,000 | 25,257,000 | 22,782,000 | 21,235,000 | 21,349,000 | 19,206,000 | 18,055,000 | 17,778,000 | ||
adjustments to reconcile net income to net cash from operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 177,412,000 | 113,720,000 | 54,903,000 | 56,742,000 | 55,282,000 | 54,617,000 | 53,026,000 | 53,155,000 | 51,286,000 | 51,135,000 | 48,297,000 | 48,086,000 | 95,123,000 | 47,638,000 | 49,144,000 | 49,031,000 | 47,979,000 | 47,627,000 | 48,119,000 | 45,493,000 | 44,109,000 | 42,792,000 | 42,157,000 | 41,819,000 | 41,481,000 | 41,487,000 | 42,737,000 | 37,852,000 | 37,641,000 | 34,401,000 | 33,080,000 | 32,979,000 | 37,097,000 | 35,849,000 | 35,956,000 | 32,280,000 | 32,205,000 | 33,319,000 | -63,337,000 | 31,597,000 | 31,562,000 | 33,078,000 | 30,941,000 | 30,392,000 | 29,076,000 | 31,240,000 | 33,105,000 | 31,727,000 | 30,915,000 | 29,830,000 | 28,163,000 | 27,215,000 | 27,384,000 | 26,122,000 | 23,367,000 | 24,670,000 | 24,923,000 | 22,636,000 | 22,880,000 | 23,464,000 | 21,043,000 | 20,297,000 | 18,190,000 | 18,702,000 | |
amortization | 33,373,000 | 21,831,000 | 10,744,000 | 10,710,000 | 11,733,000 | 10,351,000 | 11,323,000 | 11,226,000 | 11,400,000 | 11,131,000 | 10,963,000 | 10,802,000 | 22,094,000 | 11,027,000 | 11,201,000 | 10,249,000 | 9,811,000 | 9,811,000 | 9,767,000 | 9,686,000 | 12,320,000 | 8,014,000 | 7,821,000 | 7,399,000 | 6,386,000 | 6,002,000 | 5,877,000 | 4,005,000 | 2,749,000 | 1,486,000 | 1,085,000 | 1,081,000 | 1,369,000 | 1,398,000 | 1,266,000 | 317,000 | 349,000 | 186,000 | -1,935,000 | 806,000 | 921,000 | 913,000 | 2,113,000 | 1,042,000 | 1,026,000 | 1,297,000 | 1,267,000 | 1,228,000 | 1,150,000 | 1,114,000 | 1,074,000 | 1,125,000 | 866,000 | 791,000 | 618,000 | 612,000 | 609,000 | 560,000 | 553,000 | 586,000 | 497,000 | 475,000 | 750,000 | 345,000 | |
stock-based compensation | 36,772,000 | 27,208,000 | 19,193,000 | 9,688,000 | 10,409,000 | 9,277,000 | 18,276,000 | 5,209,000 | 10,651,000 | 10,391,000 | 15,042,000 | 8,996,000 | 22,136,000 | 13,362,000 | 9,150,000 | 7,915,000 | 10,316,000 | 11,489,000 | 7,957,000 | 8,588,000 | 8,462,000 | 9,141,000 | 5,818,000 | 5,097,000 | 6,413,000 | 6,565,000 | 4,732,000 | 3,926,000 | |||||||||||||||||||||||||||||||||||||
provision (release) for cecl | 516,000 | 769,000 | 35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of fixed assets | 77,000 | -588,000 | 6,000 | 120,000 | -2,643,000 | -302,000 | -230,000 | 41,000 | -65,000 | 58,000 | 310,000 | 57,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on remeasurement of equity securities | -845,000 | -1,006,000 | 1,096,000 | -1,043,000 | 140,000 | -592,000 | 1,026,000 | 1,733,000 | 1,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -31,851,000 | -21,322,000 | -1,860,000 | -9,753,000 | -3,514,000 | -181,000 | -7,958,000 | -2,905,000 | -10,657,000 | -838,000 | -5,483,000 | -2,600,000 | -5,484,000 | -2,859,000 | -3,430,000 | -4,061,000 | -3,285,000 | -3,580,000 | -5,607,000 | -2,600,000 | 3,000 | 6,000 | 2,798,000 | 5,269,000 | 8,000 | 671,000 | -17,938,000 | -1,387,000 | 902,000 | -867,000 | 53,000 | -3,127,000 | -3,225,000 | -218,000 | -1,104,000 | -3,115,000 | -4,983,000 | -1,742,000 | -3,426,000 | -841,000 | -1,646,000 | -2,556,000 | -254,000 | -5,033,000 | -607,000 | -682,000 | -503,000 | 488,000 | 18,000 | -195,000 | 5,378,000 | 1,626,000 | |||||||||||||
defined benefit plan expense | 10,232,000 | 6,720,000 | 3,277,000 | 2,753,000 | 1,889,000 | 3,683,000 | 3,724,000 | 3,539,000 | 3,561,000 | 3,561,000 | 3,537,000 | 6,193,000 | 12,347,000 | 6,225,000 | 7,258,000 | 7,280,000 | 7,175,000 | 7,475,000 | 5,930,000 | 5,892,000 | 5,775,000 | 5,775,000 | 3,825,000 | 3,818,000 | 3,841,000 | 3,858,000 | 5,035,000 | 4,778,000 | 4,229,000 | 4,194,000 | 5,133,000 | 5,161,000 | 4,226,000 | 4,226,000 | 4,863,000 | 3,569,000 | 3,585,000 | ||||||||||||||||||||||||||||
equity in results of affiliates | -6,142,000 | -4,395,000 | -2,086,000 | -255,000 | 77,000 | -130,000 | 221,000 | -712,000 | -1,002,000 | -643,000 | 131,000 | -651,000 | 362,000 | 86,000 | 187,000 | 71,000 | -81,000 | 515,000 | 60,000 | 256,000 | 328,000 | 799,000 | 17,000 | -238,000 | -9,000 | 95,000 | 99,000 | 45,000 | 51,000 | 121,000 | |||||||||||||||||||||||||||||||||||
gain on remeasurement of equity method investment | -26,518,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in balance sheet items, excluding effects from foreign currency adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and other receivables | -66,812,000 | -83,207,000 | -69,247,000 | 5,975,000 | 54,306,000 | -21,833,000 | -56,527,000 | 58,492,000 | -14,774,000 | -20,442,000 | -7,845,000 | 48,984,000 | -60,045,000 | -28,977,000 | -14,057,000 | -32,459,000 | -6,541,000 | -70,194,000 | 45,326,000 | -6,246,000 | 39,139,000 | -64,764,000 | 8,087,000 | 29,496,000 | 6,529,000 | -35,301,000 | 5,652,000 | 19,768,000 | |||||||||||||||||||||||||||||||||||||
inventories | -22,782,000 | -15,951,000 | -6,043,000 | -752,000 | 8,940,000 | 6,447,000 | 7,266,000 | -5,453,000 | 13,381,000 | -1,154,000 | -17,415,000 | 1,785,000 | -49,242,000 | -21,758,000 | -8,479,000 | -15,609,000 | -29,445,000 | -26,428,000 | 9,785,000 | 17,178,000 | -4,626,000 | -8,615,000 | 16,630,000 | 2,478,000 | -5,406,000 | -13,097,000 | 16,000,000 | -10,396,000 | -14,965,000 | -1,792,000 | 1,040,000 | 10,357,000 | 104,000 | 14,531,000 | 13,768,000 | -3,656,000 | -4,604,000 | 4,457,000 | -11,531,000 | -14,565,000 | -5,273,000 | -8,486,000 | -4,204,000 | 5,887,000 | -1,718,000 | -9,029,000 | -222,000 | -8,083,000 | -7,173,000 | -6,612,000 | -6,796,000 | 432,000 | -2,988,000 | ||||||||||||
prepaid and other current assets | -28,064,000 | -21,141,000 | -12,617,000 | 11,602,000 | -173,000 | -11,077,000 | -2,720,000 | 15,336,000 | 13,299,000 | -11,957,000 | -20,578,000 | 3,116,000 | -24,091,000 | -10,629,000 | 7,567,000 | 6,688,000 | -2,798,000 | -16,995,000 | 12,854,000 | 1,004,000 | -5,149,000 | -11,787,000 | 8,317,000 | -2,267,000 | 2,828,000 | -2,282,000 | -8,630,000 | -4,845,000 | -3,895,000 | -14,646,000 | 4,898,000 | 265,000 | 3,426,000 | 5,524,000 | -1,938,000 | -5,483,000 | 1,107,000 | -3,195,000 | 421,000 | -1,583,000 | -3,752,000 | 900,000 | -39,000 | -2,801,000 | -1,685,000 | 6,289,000 | 1,550,000 | 598,000 | -2,439,000 | -2,407,000 | 972,000 | -76,000 | |||||||||||||
accounts payable, accrued and other liabilities | 6,950,000 | 21,653,000 | 33,324,000 | -9,334,000 | -17,280,000 | -1,803,000 | 4,712,000 | 10,736,000 | 3,173,000 | -23,952,000 | 24,639,000 | -6,955,000 | 62,973,000 | 32,012,000 | -11,419,000 | -5,415,000 | 19,375,000 | 49,764,000 | 1,479,000 | 857,000 | 17,798,000 | 45,458,000 | |||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -1,281,000 | -908,000 | -7,195,000 | -2,608,000 | 7,920,000 | 1,706,000 | -2,954,000 | 431,000 | 4,137,000 | -12,505,000 | -364,000 | 1,611,000 | 822,000 | 1,697,000 | -2,975,000 | 3,605,000 | -2,140,000 | -3,121,000 | -1,226,000 | 3,581,000 | -3,168,000 | -5,278,000 | -1,071,000 | 4,889,000 | -1,671,000 | 3,511,000 | 4,326,000 | -18,022,000 | 54,000 | -737,000 | 1,054,000 | -3,237,000 | 4,033,000 | -490,000 | -5,389,000 | 5,178,000 | 2,408,000 | -1,051,000 | -10,857,000 | 5,521,000 | 5,565,000 | 5,711,000 | 1,585,000 | -2,224,000 | 5,198,000 | 260,000 | -6,170,000 | 1,162,000 | 1,460,000 | -3,043,000 | 2,896,000 | 3,974,000 | 6,245,000 | 4,915,000 | |||||||||||
retirement and deferred compensation plan liabilities | -5,891,000 | -10,579,000 | -11,751,000 | -10,427,000 | 6,335,000 | 2,891,000 | -13,058,000 | 1,661,000 | 4,135,000 | 4,997,000 | -7,809,000 | 2,339,000 | -19,727,000 | -19,913,000 | -2,326,000 | 3,257,000 | -4,501,000 | -5,156,000 | -5,698,000 | 4,347,000 | -4,604,000 | -1,312,000 | -3,021,000 | 3,717,000 | 1,288,000 | -5,940,000 | -1,228,000 | -18,178,000 | 1,855,000 | -15,151,000 | |||||||||||||||||||||||||||||||||||
retirement and deferred compensation plan assets | -7,314,000 | -7,537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other changes | 247,000 | -7,184,000 | -7,423,000 | 10,350,000 | -5,729,000 | 456,000 | -4,891,000 | 1,197,000 | -491,000 | -4,014,000 | -1,110,000 | -3,783,000 | -8,225,000 | 384,000 | 2,189,000 | -4,861,000 | 339,000 | 2,440,000 | 5,167,000 | -4,077,000 | -9,332,000 | 8,249,000 | 10,093,000 | -15,000 | 297,000 | 1,396,000 | 31,030,000 | 4,263,000 | -4,492,000 | 10,386,000 | 6,591,000 | 14,329,000 | -104,000 | 1,738,000 | 1,205,000 | 312,000 | 4,344,000 | 7,026,000 | 6,579,000 | 7,111,000 | -2,135,000 | 531,000 | -613,000 | -857,000 | -2,892,000 | 1,756,000 | -1,838,000 | -3,129,000 | 1,990,000 | 5,562,000 | -86,000 | -1,634,000 | 3,648,000 | 1,484,000 | 802,000 | 1,356,000 | 204,000 | ||||||||
net cash from operations | 386,306,000 | 208,700,000 | 82,742,000 | 178,239,000 | 229,262,000 | 143,579,000 | 92,333,000 | 219,637,000 | 173,401,000 | 83,897,000 | 98,304,000 | 172,268,000 | 176,654,000 | 92,077,000 | 104,070,000 | 83,792,000 | 103,396,000 | 72,185,000 | 188,726,000 | 153,741,000 | 142,653,000 | 85,033,000 | 134,076,000 | 159,241,000 | 143,504,000 | 77,636,000 | 104,043,000 | 55,076,000 | 74,184,000 | 11,877,000 | 101,102,000 | 39,075,000 | 77,582,000 | 32,046,000 | 84,913,000 | 119,268,000 | 83,563,000 | 64,587,000 | 30,235,000 | 83,007,000 | 90,364,000 | 48,777,000 | 104,908,000 | 59,275,000 | 38,978,000 | 94,580,000 | 58,060,000 | 34,179,000 | 71,069,000 | 45,850,000 | 31,546,000 | 80,679,000 | 41,063,000 | 31,841,000 | 49,864,000 | 51,394,000 | 46,160,000 | 35,807,000 | 33,999,000 | 22,250,000 | 43,036,000 | 47,780,000 | |||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -183,600,000 | -120,287,000 | -56,862,000 | -66,065,000 | -66,550,000 | -68,205,000 | -75,661,000 | -81,143,000 | -76,187,000 | -77,187,000 | -77,825,000 | -84,296,000 | -147,262,000 | -73,058,000 | -91,246,000 | -79,650,000 | -73,155,000 | -63,884,000 | -72,589,000 | -50,379,000 | -61,361,000 | -61,625,000 | -55,435,000 | -62,067,000 | -73,032,000 | -51,742,000 | -65,931,000 | -53,568,000 | -32,724,000 | -24,218,000 | -33,648,000 | -37,436,000 | -31,937,000 | -66,856,000 | -48,491,000 | -41,940,000 | -34,428,000 | -30,298,000 | -25,900,000 | -26,452,000 | -29,571,000 | -25,535,000 | -25,406,000 | -24,423,000 | -25,010,000 | -24,420,000 | -32,300,000 | -19,467,000 | -17,349,000 | -18,531,000 | -26,531,000 | -20,624,000 | |||||||||||||
free cash flows | 202,706,000 | 88,413,000 | 25,880,000 | 112,174,000 | 162,712,000 | 75,374,000 | 16,672,000 | 138,494,000 | 97,214,000 | 6,710,000 | 20,479,000 | 87,972,000 | 29,392,000 | 19,019,000 | 12,824,000 | 4,142,000 | 30,241,000 | 8,301,000 | 116,137,000 | 103,362,000 | 81,292,000 | 23,408,000 | 78,641,000 | 97,174,000 | 70,472,000 | 25,894,000 | 38,112,000 | 1,508,000 | 41,460,000 | -12,341,000 | 49,359,000 | 52,928,000 | 16,840,000 | 38,052,000 | 10,784,000 | -2,962,000 | 60,152,000 | 27,762,000 | 8,279,000 | 44,617,000 | 16,279,000 | 6,011,000 | 55,273,000 | 16,640,000 | 6,831,000 | 26,974,000 | 13,860,000 | 16,340,000 | 16,650,000 | 3,719,000 | 16,505,000 | 27,156,000 | |||||||||||||
proceeds from government grants | 3,308,000 | 3,308,000 | 10,737,000 | 12,794,000 | 7,955,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 2,103,000 | 79,000 | 79,000 | 486,000 | 0 | 845,000 | 175,000 | -689,000 | 2,495,000 | 2,907,000 | 635,000 | -685,000 | 507,000 | 446,000 | 315,000 | 345,000 | 4,253,000 | 318,000 | 2,416,000 | -1,285,000 | 3,964,000 | 166,000 | 643,000 | 2,576,000 | |||||||||||||||||||||||||||||||||||||||||
maturities and (purchases) of short-term investments | 2,813,000 | 2,819,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -28,221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of intangible assets | -4,301,000 | -4,006,000 | -2,475,000 | -4,467,000 | -2,413,000 | -2,348,000 | -650,000 | -650,000 | 0 | -2,402,000 | -78,000 | 343,000 | -3,955,000 | -185,000 | -4,019,000 | -381,000 | -221,000 | -265,000 | -222,000 | 21,000 | -2,514,000 | -379,000 | |||||||||||||||||||||||||||||||||||||||||||
investment in equity securities | -7,258,000 | -999,000 | -1,173,000 | -4,411,000 | -13,621,000 | -20,423,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable | 37,000 | -49,000 | 2,714,000 | -1,964,000 | -878,000 | 122,000 | -20,000 | -881,000 | 347,000 | 224,000 | -132,000 | 1,002,000 | -6,992,000 | -4,876,000 | -2,472,000 | -684,000 | 564,000 | -593,000 | -95,000 | -1,000 | -260,000 | -785,000 | -27,000 | 131,000 | -451,000 | 231,000 | -995,000 | 107,000 | 5,000 | 319,000 | 151,000 | 75,000 | 20,000 | -6,000 | |||||||||||||||||||||||||||||||
net cash used by investing activities | -215,119,000 | -126,070,000 | -56,632,000 | -171,065,000 | -80,670,000 | -68,414,000 | -76,572,000 | -85,126,000 | -75,728,000 | -74,428,000 | -89,181,000 | -73,242,000 | -139,125,000 | -68,421,000 | -113,808,000 | -206,343,000 | -73,172,000 | -63,916,000 | -74,086,000 | -60,765,000 | -229,042,000 | -88,085,000 | -112,270,000 | -32,486,000 | -198,679,000 | -40,328,000 | -37,247,000 | -31,944,000 | -69,132,000 | -57,244,000 | -46,007,000 | -33,105,000 | -30,538,000 | -30,411,000 | -36,926,000 | -25,413,000 | -47,587,000 | -26,095,000 | -23,279,000 | -54,141,000 | -42,142,000 | -24,752,000 | -31,623,000 | -16,454,000 | -16,211,000 | -18,374,000 | -24,492,000 | -21,525,000 | |||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable and overdrafts | 2,105,000 | 79,000 | 0 | 8,124,000 | 674,000 | 13,504,000 | 1,139,000 | 5,329,000 | 2,977,000 | 16,086,000 | 4,886,000 | 20,457,000 | 9,172,000 | 4,872,000 | 2,649,000 | 3,391,000 | 4,019,000 | 3,151,000 | 4,727,000 | 6,316,000 | 8,148,000 | ||||||||||||||||||||||||||||||||||||||||||||
repayments of notes payable and overdrafts | -1,946,000 | -160,000 | -14,343,000 | -780,000 | -5,232,000 | -15,158,000 | -7,473,000 | -5,420,000 | -21,010,000 | -11,293,000 | -1,999,000 | -7,087,000 | -1,435,000 | -3,180,000 | -3,152,000 | -5,374,000 | -25,758,000 | -2,030,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds of short-term revolving credit facility | 144,620,000 | 69,103,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term obligations | 1,204,000 | 885,000 | 124,000 | -33,000 | 165,552,000 | 3,036,000 | 26,000 | 146,000 | -4,000 | 51,000 | 210,000 | 5,471,000 | 402,244,000 | 402,153,000 | 43,000 | 3,772,000 | 5,835,000 | 2,053,000 | 3,536,000 | 0 | -1,000 | 78,000 | 0 | 10,446,000 | 3,069,000 | 5,475,000 | -23,000 | 101,000 | 887,000 | 225,000,000 | -387,000 | 4,395,000 | 34,000 | 3,546,000 | 50,699,000 | 1,962,000 | 2,680,000 | 7,000 | -39,000 | 628,000 | 0 | 359,000 | 296,000 | -191,000 | 0 | ||||||||||||||||||||
repayments of long-term obligations | -36,490,000 | -32,950,000 | -4,552,000 | -1,454,000 | -269,216,000 | -1,857,000 | -101,320,000 | -8,520,000 | -100,951,000 | -13,450,000 | -2,888,000 | -2,840,000 | -80,453,000 | -2,795,000 | -2,819,000 | -59,025,000 | -2,664,000 | -4,337,000 | -1,683,000 | -58,985,000 | -1,681,000 | -2,386,000 | -2,352,000 | -58,378,000 | -3,319,000 | -3,227,000 | -5,264,000 | -61,623,000 | -1,296,000 | -1,047,000 | -2,745,000 | -22,558,000 | -364,000 | -867,000 | -21,991,000 | -721,000 | -1,408,000 | -22,243,000 | -757,000 | -1,651,000 | -1,981,000 | -4,658,000 | -4,703,000 | -1,063,000 | -934,000 | -4,664,000 | -1,105,000 | -2,041,000 | -1,698,000 | -5,129,000 | -4,044,000 | -13,334,000 | |||||||||||||
dividends paid | -89,287,000 | -59,641,000 | -29,923,000 | -29,947,000 | -29,876,000 | -27,168,000 | -27,064,000 | -26,972,000 | -26,926,000 | -24,937,000 | -24,848,000 | -24,805,000 | -49,827,000 | -24,912,000 | -25,016,000 | -25,078,000 | -24,974,000 | -23,441,000 | -23,298,000 | -23,217,000 | -23,112,000 | -23,031,000 | -23,013,000 | -23,057,000 | -22,761,000 | -21,377,000 | -21,357,000 | -21,179,000 | -18,947,000 | -18,770,000 | -10,155,000 | -10,162,000 | -10,143,000 | -10,152,000 | -8,854,000 | -8,864,000 | -8,939,000 | -8,999,000 | -7,604,000 | -7,653,000 | -7,029,000 | -7,001,000 | -5,353,000 | -5,467,000 | -2,559,000 | -2,543,000 | -2,160,000 | -2,155,000 | -2,156,000 | -2,157,000 | |||||||||||||||
proceeds from stock option exercises | 14,869,000 | 10,561,000 | 3,375,000 | 10,445,000 | 16,567,000 | 5,457,000 | 22,340,000 | 14,241,000 | 15,400,000 | 10,533,000 | 13,809,000 | 10,101,000 | 11,416,000 | 3,688,000 | 5,927,000 | 941,000 | 21,167,000 | 31,871,000 | 17,457,000 | 21,040,000 | 11,456,000 | 18,602,000 | 9,019,000 | 11,103,000 | 49,773,000 | 20,939,000 | 9,260,000 | 32,476,000 | 16,142,000 | 20,960,000 | 8,412,000 | 20,398,000 | 11,621,000 | 7,770,000 | 7,268,000 | 5,329,000 | 19,674,000 | 5,965,000 | 11,401,000 | ||||||||||||||||||||||||||
purchase of treasury stock | -190,005,000 | -150,000,000 | -80,000,000 | -37,335,000 | -14,169,000 | -5,058,000 | -12,076,000 | -10,250,000 | -8,263,000 | -9,310,000 | -19,729,000 | -19,797,000 | -53,088,000 | -15,983,000 | -49,750,000 | -31,624,000 | -35,777,000 | -4,096,000 | -15,000,000 | 0 | 0 | -2,842,000 | -3,408,000 | -4,820,000 | -20,694,000 | -20,292,000 | -16,583,000 | -19,696,000 | -25,186,000 | -11,936,000 | -21,744,000 | -18,061,000 | -4,611,000 | -9,972,000 | -31,418,000 | -12,296,000 | -38,170,000 | 1,000 | -1,349,000 | -1,427,000 | -1,530,000 | ||||||||||||||||||||||||
redeemable noncontrolling interest | 703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -154,227,000 | -162,042,000 | -134,777,000 | -87,694,000 | -48,641,000 | -53,257,000 | -35,752,000 | -77,544,000 | -81,991,000 | 17,355,000 | -46,989,000 | -8,157,000 | 2,873,000 | -9,258,000 | -4,155,000 | -9,144,000 | -13,093,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 16,253,000 | 17,296,000 | 10,662,000 | -21,160,000 | 4,081,000 | -250,000 | -3,818,000 | 15,103,000 | -9,397,000 | -4,305,000 | 788,000 | -115,000 | -1,365,000 | -2,871,000 | 751,000 | -927,000 | 1,984,000 | -8,539,000 | 5,940,000 | -917,000 | 11,903,000 | -3,381,000 | 5,567,000 | -10,391,000 | 1,111,000 | 2,809,000 | -1,676,000 | -1,373,000 | -9,110,000 | 11,326,000 | 794,000 | 10,726,000 | 12,883,000 | 11,253,000 | 13,578,000 | -8,223,000 | -34,098,000 | -1,043,000 | 22,739,000 | 13,420,000 | 2,887,000 | 2,024,000 | 195,000 | 6,189,000 | 2,451,000 | -4,256,000 | -7,859,000 | -6,514,000 | 13,791,000 | 2,993,000 | -1,396,000 | -3,286,000 | 5,527,000 | 3,001,000 | 4,711,000 | 68,000 | |||||||||
net increase in cash and equivalents and restricted cash | 33,213,000 | -101,680,000 | 72,070,000 | 30,090,000 | -5,827,000 | -14,922,000 | 16,920,000 | 232,704,000 | 31,810,000 | -45,285,000 | 73,591,000 | -26,015,000 | -157,449,000 | 167,870,000 | -23,604,000 | -32,373,000 | 85,573,000 | -49,446,000 | -29,559,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents and restricted cash at beginning of period | 223,844,000 | 223,844,000 | 223,844,000 | 500,000 | 0 | 0 | 223,643,000 | 0 | 0 | 0 | 142,732,000 | 0 | 122,925,000 | 0 | 0 | 0 | 304,970,000 | 0 | 0 | 0 | 246,973,000 | 0 | 0 | 0 | 266,823,000 | 0 | |||||||||||||||||||||||||||||||||||||||
cash and equivalents and restricted cash at end of period | 257,057,000 | 161,728,000 | 125,839,000 | -101,180,000 | 104,032,000 | 21,658,000 | 199,834,000 | 72,070,000 | 30,090,000 | -5,827,000 | 127,810,000 | 16,920,000 | 355,629,000 | 8,368,000 | -176,938,000 | 31,810,000 | 259,685,000 | 73,591,000 | -26,015,000 | -157,449,000 | 414,843,000 | -23,604,000 | 217,377,000 | -29,559,000 | |||||||||||||||||||||||||||||||||||||||||
segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
aptar pharma | 208,055,000 | 211,829,000 | 198,693,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
aptar beauty | 196,137,000 | 205,236,000 | 187,909,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
aptar closures | 61,611,000 | 58,930,000 | 52,044,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total | 465,803,000 | 475,995,000 | 438,646,000 | 444,965,000 | 23,172,000 | 292,006,000 | 12,172,000 | 367,149,000 | 12,206,000 | -2,211,000 | 307,618,000 | -28,300,000 | 32,610,000 | 1,728,000 | 239,795,000 | -2,442,000 | 11,875,000 | 224,548,000 | -36,860,000 | 6,083,000 | 299,683,000 | 5,487,000 | 15,187,000 | 246,797,000 | 6,519,000 | 15,631,000 | 196,885,000 | 1,935,000 | |||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of fixed assets | -366,000 | -271,000 | 169,000 | -179,000 | -182,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired and release of escrow | -7,934,000 | -5,660,000 | 299,000 | -11,209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and equivalents and restricted cash | -62,116,000 | -98,005,000 | 21,658,000 | -23,809,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(purchases) and maturities of short-term investments | -88,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments) and proceeds of short-term revolving credit facility | -23,880,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from cecl | 4,628,000 | 572,000 | 674,000 | 2,203,000 | -131,000 | 2,338,000 | 1,393,000 | 1,256,000 | -582,000 | 342,000 | 1,256,000 | -162,000 | 1,251,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gain) loss on remeasurement of equity securities | 426,000 | 1,240,000 | -2,891,000 | -188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | -6,333,000 | -2,265,000 | -1,050,000 | -342,000 | 1,160,000 | 975,000 | 975,000 | 960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in balance sheet items, excluding effects from foreign currency adjustments and acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturity of short-term investments | 0 | 29,485,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -1,176,000 | -1,066,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired and release of escrow | -120,164,000 | -4,611,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment in equity securities | 0 | 0 | 1,088,000 | 1,088,000 | 0 | 0 | 0 | 16,487,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and (repayments) of short term revolving credit facility | -19,500,000 | 68,838,000 | -46,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration obligation | 0 | 0 | 0 | -1,265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility costs | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow disclosure: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
41/atr | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(release) benefit from cecl | 776,000 | -1,429,000 | -568,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturity of short-term investment | 740,000 | 24,000 | 0 | 243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and (repayments) of short-term revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nine months ended september 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents | 104,032,000 | 21,658,000 | 199,834,000 | 30,590,000 | -5,827,000 | 126,810,000 | 355,629,000 | -176,938,000 | 36,643,000 | 254,852,000 | -21,110,000 | -163,184,000 | 410,840,000 | 217,377,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash included in prepaid and other | -500,000 | 0 | 1,000,000 | 4,833,000 | -4,905,000 | 5,735,000 | 4,003,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash and equivalents and restricted cash shown in the statement of cash flows | 104,032,000 | 21,658,000 | 199,834,000 | 30,090,000 | -5,827,000 | 127,810,000 | 355,629,000 | -176,938,000 | 31,810,000 | 259,685,000 | -26,015,000 | -157,449,000 | 414,843,000 | 217,377,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
six months ended june 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
three months ended march 31, | 2,024,000 | 2,023,000 | 2,022,000 | 2,021,000 | 2,020,000 | 2,019,000 | 2,004,000 | 2,003,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -4,009,000 | -3,766,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and repayments of short term revolving credit facility | -43,000,000 | -55,000,000 | -50,000,000 | 175,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by financing activities | -10,991,000 | -24,833,000 | -398,000 | -45,015,000 | -50,977,000 | -90,788,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments and proceeds of short term revolving credit facility | -144,345,000 | -144,345,000 | 58,766,000 | 0 | -52,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of fixed assets | 91,000 | 54,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | -57,266,000 | 69,000 | 0 | -524,406,000 | 0 | -202,985,000 | -1,829,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39/atr | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by financing activities | 81,385,000 | 211,919,000 | -82,963,000 | 174,303,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and equivalents | 117,549,000 | 4,843,000 | 11,810,000 | 21,477,000 | 74,850,000 | 13,976,000 | 10,671,000 | 5,478,000 | 16,608,000 | 16,074,000 | 14,911,000 | 14,111,000 | 13,230,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at beginning of period | 122,925,000 | 0 | 489,901,000 | 0 | 399,762,000 | 0 | 309,861,000 | 0 | 0 | 377,616,000 | 0 | 43,463,000 | 0 | 0 | 332,964,000 | 0 | 0 | 192,072,000 | 0 | 0 | 313,739,000 | 0 | 0 | 170,576,000 | 0 | 0 | 117,635,000 | 0 | 0 | 170,368,000 | 0 | 0 | 0 | 164,982,000 | 0 | 90,205,000 | 0 | 0 | |||||||||||||||||||||||||||
cash and equivalents at end of period | 240,474,000 | -24,308,000 | 385,972,000 | 6,117,000 | 385,693,000 | 24,111,000 | 317,177,000 | 57,861,000 | -28,932,000 | 329,805,000 | 30,105,000 | 68,912,000 | 80,957,000 | -90,539,000 | 337,807,000 | 45,775,000 | 45,194,000 | 203,882,000 | 4,551,000 | -38,587,000 | 335,216,000 | 74,850,000 | 13,976,000 | 181,247,000 | 46,347,000 | 1,687,000 | 120,210,000 | 41,070,000 | -21,335,000 | 144,861,000 | 17,358,000 | -34,058,000 | 5,478,000 | 181,590,000 | 16,074,000 | 105,116,000 | 14,111,000 | 13,230,000 | |||||||||||||||||||||||||||
pharma | 209,118,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beauty + home | 202,276,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
food + beverage | 33,571,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from cecl in 2021 and 2020 and allowance for doubtful accounts in 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
38/atr | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of equity securities | 9,021,000 | 1,611,000 | -16,809,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from cecl in 2020 and allowance for doubtful accounts in 2019 and 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance proceeds | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock repurchased and retired | 1,000 | 0 | -40,042,000 | -8,641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
40/atr | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, release of escrow | -1,463,000 | -4,036,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | -148,000 | 618,000 | -185,000 | 497,000 | 733,000 | -6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt prepayment costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of derivative | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 457,000 | 7,725,000 | 6,865,000 | -18,766,000 | -5,806,000 | -3,664,000 | 11,362,000 | 26,194,000 | 12,691,000 | 11,578,000 | 6,320,000 | -11,201,000 | 5,432,000 | 5,015,000 | -1,299,000 | -32,026,000 | -3,123,000 | 20,955,000 | 25,612,000 | -949,000 | 3,284,000 | -42,697,000 | 7,784,000 | -1,605,000 | 1,881,000 | -2,330,000 | 7,332,000 | 25,584,000 | 11,807,000 | 5,656,000 | 9,215,000 | 792,000 | 6,738,000 | 10,424,000 | 926,000 | 3,759,000 | 8,755,000 | -1,001,000 | 5,972,000 | -15,162,000 | 11,022,000 | ||||||||||||||||||||||||
proceeds from notes payable | 5,871,000 | 14,239,000 | 16,783,000 | 31,066,000 | 9,188,000 | 35,609,000 | 20,897,000 | 31,506,000 | 1,882,000 | 13,771,000 | 11,001,000 | 1,281,000 | 28,055,000 | 28,235,000 | 34,105,000 | 17,373,000 | -8,614,000 | -1,562,000 | 20,617,000 | 17,374,000 | 922,000 | 14,795,000 | |||||||||||||||||||||||||||||||||||||||||||
repayments of notes payable | -5,655,000 | -14,360,000 | -21,130,000 | -23,599,000 | -1,139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and repayments of short term credit facility | -8,568,000 | 39,537,000 | -78,222,000 | -58,321,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) by investing activities | -118,055,000 | -39,103,000 | -66,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated balance sheets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term obligations, net of unamortized debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term obligations, net of unamortized debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 178,000 | 410,000 | 95,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in balance sheet items, excluding effects from acquisitions and foreign currency adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment in unconsolidated affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of stock options | 3,120,000 | 3,764,000 | 1,154,000 | 3,421,000 | 2,212,000 | 1,590,000 | 1,146,000 | -2,053,000 | 6,433,000 | 218,000 | -1,948,000 | 1,260,000 | 365,000 | 1,907,000 | 316,000 | 342,000 | 493,000 | 327,000 | 2,567,000 | 992,000 | 206,000 | 1,311,000 | 1,463,000 | 73,000 | 74,000 | 978,000 | |||||||||||||||||||||||||||||||||||||||
investment in unconsolidated affiliate | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 71,547,000 | 933,000 | 15,012,000 | 24,751,000 | 3,200,000 | 5,767,000 | 4,879,000 | 16,165,000 | 3,307,000 | 541,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred and other non-current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation | 4,301,000 | 10,104,000 | 5,180,000 | 8,803,000 | 3,662,000 | 8,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivables | -9,865,000 | -70,863,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment, including insurance proceeds | 212,000 | 1,234,000 | 1,840,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (repayments of) notes payable | -15,850,000 | 75,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and equivalents | -24,308,000 | -103,929,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revised condensed consolidated statements of changes in equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance – december 31, 2014 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital in excess of par value | 0 | 507,313,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | 0 | -1,034,728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total equity | 0 | 1,103,916,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option exercises & restricted stock vestings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance – june 30, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) doubtful accounts | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance – march 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recovery of) benefit from doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in results of affiliates in excess of cash distributions received | 407,000 | 119,000 | 198,000 | 1,546,000 | 286,000 | 158,000 | 131,000 | -194,000 | -126,000 | 100,000 | -158,000 | -111,000 | -157,000 | -176,000 | -138,000 | -57,000 | -381,000 | -503,000 | -304,000 | -224,000 | -251,000 | -442,000 | -156,000 | -182,000 | -254,000 | -123,000 | |||||||||||||||||||||||||||||||||||||||
insurance proceeds on property claim | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | -257,000 | -384,000 | -516,000 | -725,000 | -269,000 | 18,000 | -117,000 | -81,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
33/atr | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 1,580,000 | 11,491,000 | 18,706,000 | 8,140,000 | -15,770,000 | -29,988,000 | 16,748,000 | -12,499,000 | -37,456,000 | 10,481,000 | -17,629,000 | -19,852,000 | 26,921,000 | -19,863,000 | -19,931,000 | -376,000 | -876,000 | -17,656,000 | -8,253,000 | -18,589,000 | 241,000 | ||||||||||||||||||||||||||||||||||||||||||||
retirement and deferred compensation plans | 948,000 | 3,464,000 | -1,075,000 | -8,455,000 | 1,525,000 | 1,964,000 | -2,674,000 | 1,461,000 | 2,730,000 | -350,000 | 294,000 | 2,692,000 | -496,000 | 173,000 | 2,792,000 | -1,753,000 | 190,000 | 2,942,000 | -2,121,000 | 1,283,000 | -1,736,000 | 3,682,000 | 416,000 | ||||||||||||||||||||||||||||||||||||||||||
(repayments of) proceeds from notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revised condensed consolidated balance sheets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less treasury stock at cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
raw materials | 5,906,000 | 94,966,000 | 7,380,000 | 116,976,000 | -6,081,000 | -1,380,000 | 118,918,000 | -8,613,000 | 6,417,000 | 9,466,000 | 82,767,000 | 3,752,000 | 2,624,000 | 81,376,000 | -8,733,000 | 12,000 | 110,287,000 | 2,176,000 | 6,210,000 | 86,376,000 | 4,570,000 | 11,597,000 | 65,332,000 | -465,000 | |||||||||||||||||||||||||||||||||||||||||
work in process | 7,072,000 | 90,354,000 | 3,137,000 | 107,450,000 | 14,556,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finished goods | 10,194,000 | 106,686,000 | 1,655,000 | 142,723,000 | 3,731,000 | 2,001,000 | 113,109,000 | -12,989,000 | 15,772,000 | -2,255,000 | 89,590,000 | -7,460,000 | 6,157,000 | 89,299,000 | -15,186,000 | 4,934,000 | 119,714,000 | 1,215,000 | 4,737,000 | 102,721,000 | 2,786,000 | 448,000 | 87,335,000 | 1,960,000 | |||||||||||||||||||||||||||||||||||||||||
less lifo reserve | -241,000 | -575,000 | -3,294,000 | -1,156,000 | -809,000 | -6,096,000 | -525,000 | -225,000 | -3,295,000 | 175,000 | -300,000 | -3,640,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition of property and equipment | -91,000 | 2,378,000 | -739,000 | 458,000 | 771,000 | -873,000 | -226,000 | 541,000 | 171,000 | 350,000 | 897,000 | 236,000 | 162,000 | -66,000 | 380,000 | 278,000 | 1,757,000 | 183,000 | 630,000 | 1,543,000 | 5,015,000 | 131,000 | 703,000 | 1,129,000 | 788,000 | 3,693,000 | 788,000 | 154,000 | 2,248,000 | 512,000 | |||||||||||||||||||||||||||||||||||
proceeds (repayments) of notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision/(recovery) for doubtful accounts | 716,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash and equivalents | 7,316,000 | 45,775,000 | 46,348,000 | 1,686,000 | 2,575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds/(repayments) from notes payable | 9,404,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option based compensation | 2,915,000 | 5,774,000 | 2,746,000 | -2,096,000 | 1,620,000 | 2,216,000 | 5,982,000 | 1,649,000 | 1,742,000 | 5,049,000 | 1,348,000 | 1,401,000 | 7,167,000 | 1,549,000 | 2,132,000 | 8,708,000 | 2,093,000 | 2,118,000 | 7,137,000 | ||||||||||||||||||||||||||||||||||||||||||||||
(repayments) / proceeds from notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of long-term obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from bad debts | 554,000 | -268,000 | 288,000 | -33,000 | 78,000 | 123,000 | 174,000 | 676,000 | 479,000 | 1,162,000 | 186,000 | 56,000 | 44,000 | 577,000 | 676,000 | 449,000 | 442,000 | 238,000 | 103,000 | 104,000 | 170,000 | -8,000 | 332,000 | 443,000 | 469,000 | 1,234,000 | 612,000 | ||||||||||||||||||||||||||||||||||||||
net cash provided/(used) by operations | 13,658,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments) proceeds of notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used)/provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease)/increase in cash and equivalents | 4,551,000 | 41,070,000 | -21,335,000 | -25,507,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
work-in-process | 75,591,000 | 67,438,000 | 53,873,000 | 69,682,000 | 57,700,000 | 44,218,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
facilities consolidation and severance | 1,860,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement and deferred compensation plan expense | 2,405,000 | -5,238,000 | 2,719,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets acquired | 0 | -54,000 | -216,000 | -312,000 | -33,000 | -410,000 | -470,000 | -460,000 | -46,000 | -843,000 | -930,000 | -994,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options exercises | 992,000 | 480,000 | 3,487,000 | 2,211,000 | 7,714,000 | 2,888,000 | 1,557,000 | 4,579,000 | 6,340,000 | 900,000 | 1,657,000 | 8,160,000 | 3,024,000 | 2,855,000 | 3,888,000 | 2,926,000 | 2,226,000 | 4,203,000 | 2,052,000 | 1,576,000 | |||||||||||||||||||||||||||||||||||||||||||||
work in progress | -6,698,000 | 10,421,000 | 1,266,000 | -12,941,000 | 2,096,000 | -837,000 | 440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business net of cash acquired | -4,086,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in balance sheet items, excluding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effects from foreign currency adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used)/provided by operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
year ended december 31, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nine months ended september 30, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
six months ended june 30, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
three months ended march 31, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
year ended december 31, 2009 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of notes receivable | 7,000 | 47,000 | -20,000 | 151,000 | 36,000 | 37,000 | 56,000 | 66,000 | 73,000 | 126,000 | 197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments)/proceeds from notes payable | -18,318,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection (issuance) of notes receivable | 45,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to aptargroup, inc. | 26,665,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | -71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
labor redeployment | -219,000 | 279,000 | -512,000 | -321,000 | -85,000 | -473,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests | 43,000 | 3,000 | -22,000 | 22,000 | -1,000 | -17,000 | -38,000 | 86,000 | 46,000 | -12,000 | -1,000 | 153,000 | 119,000 | 98,000 | 19,000 | -118,000 | -31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
(issuance) collection of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations | 0 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business | -5,151,000 | -21,315,000 | -29,774,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition of investment in affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided/(used) by financing activities | -7,241,000 | 8,034,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeployment program | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayments and other current assets | 5,009,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of property and equipment | 742,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection/(issuance) of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to stockholders | -7,018,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income, as reported | 21,235,000 | 19,206,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deduct: total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects | -846,000 | -1,081,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pro forma net income | 20,389,000 | 18,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic – as reported | 530 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic – pro forma | 500 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted – as reported | 530 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted – pro forma | 500 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes receivable | 619,000 | -15,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes to condensed consolidated financial statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deduct: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in thousands | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance — december 31, 2001: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minimum pension liability adjustment, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared on common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock purchased | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance — december 31, 2002: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance — december 31, 2003: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance — december 31, 2004: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(collection)/issuance of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic — as reported | 580 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic — pro forma | 560 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted — as reported | 570 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted — pro forma | 550 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance — december 31, 2000: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option exercises | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
strategic initiative charges | 234,000 | 29,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of accounting change | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from cancellation of swap agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net assets contributed to joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
28 / atr | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in income taxes payable | 23,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(issuance)/collection of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in notes payable | 3,822,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options exercised | 106,000 |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
