Reliance Steel & Aluminum Co(NYSE:RS)

Reliance Steel & Aluminum Co. operates as a metals service center company. The company provides alloy, aluminum, brass, copper, carbon steel, stainless steel, titanium, and specialty steel products and processing services to general manufacturing, non-residential construction, transportation, aerosp...
Website: http://www.rsac.com
Founded: 1939
Full Time Employees: 15,300
Sector: Basic Materials
Industry: Steel
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 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 | 2022-09-30 | 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 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 3,498,600,000 | 3,651,200,000 | 3,659,800,000 | 3,484,700,000 | 3,126,600,000 | 3,420,300,000 | 3,643,300,000 | 3,644,800,000 | 3,337,300,000 | 3,623,000,000 | 3,880,300,000 | 3,965,300,000 | 3,610,800,000 | 4,247,200,000 | 4,681,200,000 | 4,485,800,000 | 3,988,700,000 | 3,847,400,000 | 3,418,800,000 | 2,838,400,000 | 2,134,100,000 | 2,085,600,000 | 2,019,300,000 | 2,572,900,000 | 2,447,800,000 | 2,685,900,000 | 2,883,500,000 | 2,956,600,000 | 2,814,000,000 | 2,974,500,000 | 2,988,900,000 | 2,757,100,000 | 2,376,400,000 | 2,450,100,000 | 2,475,200,000 | 2,419,300,000 | 2,061,600,000 | 2,185,200,000 | 2,203,900,000 | 2,162,700,000 | 2,026,200,000 | 2,286,200,000 | 2,423,700,000 | 2,614,400,000 | 2,705,100,000 | 2,616,800,000 | 2,553,000,000 | 2,443,500,000 | 2,448,300,000 | 2,025,300,000 | 2,055,300,000 | 2,209,700,000 | 2,288,300,000 | 2,138,600,000 | 2,049,500,000 | 1,912,700,000 | 1,584,337,000 | 1,653,798,000 | 1,620,585,000 | 1,454,075,000 | 1,273,246,000 | 1,243,373,000 | 1,242,978,000 | 1,558,535,000 | 2,142,770,000 | 2,572,836,000 | 2,095,068,000 | 1,908,170,000 | 1,705,661,000 | 1,812,092,000 | 1,896,036,000 | 1,841,890,000 | 1,569,192,000 | 1,626,208,000 | 1,559,222,000 | 987,986,000 | 868,678,000 | 870,124,000 | 816,342,000 | 811,907,000 | 742,819,000 | 783,670,000 | 760,780,000 | 655,765,000 | 485,194,000 | 490,587,000 | 456,329,000 | 450,823,000 | 434,513,000 | 454,840,000 | 450,166,000 | 405,486,000 |
yoy | 11.90% | 6.75% | 0.45% | -4.39% | -6.31% | -5.59% | -6.11% | -8.08% | -7.57% | -14.70% | -17.11% | -11.60% | -9.47% | 10.39% | 36.93% | 58.04% | 86.90% | 84.47% | 69.31% | 10.32% | -12.82% | -22.35% | -29.97% | -12.98% | -13.01% | -9.70% | -3.53% | 7.24% | 18.41% | 21.40% | 20.75% | 13.96% | 15.27% | 12.12% | 12.31% | 11.86% | 1.75% | -4.42% | -9.07% | -17.28% | -25.10% | -12.63% | -5.06% | 6.99% | 10.49% | 29.21% | 24.22% | 10.58% | 6.99% | -5.30% | 0.28% | 15.53% | 44.43% | 29.31% | 26.47% | 31.54% | 24.43% | 33.01% | 30.38% | -6.70% | -40.58% | -51.67% | -40.67% | -18.32% | 25.63% | 41.98% | 10.50% | 3.60% | 8.70% | 11.43% | 21.60% | 86.43% | 80.64% | 86.89% | 91.00% | 21.69% | 16.94% | 11.03% | 7.30% | 23.81% | 53.10% | 59.74% | 66.72% | 45.46% | 11.66% | 7.86% | 1.37% | 11.18% | ||||
qoq | -4.18% | -0.23% | 5.02% | 11.45% | -8.59% | -6.12% | -0.04% | 9.21% | -7.89% | -6.63% | -2.14% | 9.82% | -14.98% | -9.27% | 4.36% | 12.46% | 3.67% | 12.54% | 20.45% | 33.00% | 2.33% | 3.28% | -21.52% | 5.11% | -8.86% | -6.85% | -2.47% | 5.07% | -5.40% | -0.48% | 8.41% | 16.02% | -3.01% | -1.01% | 2.31% | 17.35% | -5.66% | -0.85% | 1.91% | 6.74% | -11.37% | -5.67% | -7.29% | -3.35% | 3.37% | 2.50% | 4.48% | -0.20% | 20.89% | -1.46% | -6.99% | -3.43% | 7.00% | 4.35% | 7.15% | 20.73% | -4.20% | 2.05% | 11.45% | 14.20% | 2.40% | 0.03% | -20.25% | -27.27% | -16.72% | 22.80% | 9.79% | 11.87% | -5.87% | -4.43% | 2.94% | 17.38% | -3.51% | 4.30% | 57.82% | 13.73% | -0.17% | 6.59% | 0.55% | 9.30% | -5.21% | 3.01% | 16.01% | 35.16% | -1.10% | 7.51% | 1.22% | 3.75% | -4.47% | 1.04% | 11.02% | |
costs and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 2,543,900,000 | 2,619,600,000 | 2,571,900,000 | 2,451,400,000 | 2,240,500,000 | 2,414,000,000 | 2,557,300,000 | 2,516,600,000 | 2,315,700,000 | 2,546,000,000 | 2,657,600,000 | 2,739,300,000 | 2,481,000,000 | 3,008,200,000 | 3,185,800,000 | 3,098,700,000 | 2,745,400,000 | 2,636,300,000 | 2,336,600,000 | 1,884,700,000 | 1,430,500,000 | 1,409,500,000 | 1,404,600,000 | 1,792,200,000 | 1,653,600,000 | 1,871,200,000 | 2,029,900,000 | 2,089,700,000 | 2,104,200,000 | 2,140,200,000 | 2,071,400,000 | 1,937,200,000 | 1,697,700,000 | 1,447,700,000 | 1,530,600,000 | 1,518,800,000 | 1,526,000,000 | 1,444,200,000 | 1,647,900,000 | 1,767,800,000 | 1,943,700,000 | 2,026,900,000 | 1,943,500,000 | 1,800,500,000 | 1,826,700,000 | 1,496,500,000 | 1,520,000,000 | 1,640,300,000 | 1,710,500,000 | 1,644,700,000 | 1,538,700,000 | 1,406,400,000 | 1,190,486,000 | 1,257,629,000 | 1,203,810,000 | 1,075,962,000 | 867,521,000 | 886,904,000 | 960,093,000 | 1,204,093,000 | 1,683,935,000 | 1,948,788,000 | 1,508,134,000 | 1,415,891,000 | 1,278,056,000 | 1,372,128,000 | 1,398,539,000 | 1,369,438,000 | 1,180,097,000 | 1,194,139,000 | 1,139,349,000 | 717,801,000 | 617,526,000 | 641,396,000 | 594,107,000 | 595,971,000 | 541,452,000 | 568,748,000 | 532,313,000 | 468,335,000 | 349,556,000 | 354,377,000 | 336,957,000 | 331,420,000 | 320,866,000 | 329,321,000 | 324,123,000 | 293,941,000 | ||||
warehouse, delivery, selling, general and administrative | 709,200,000 | 701,300,000 | 706,000,000 | 690,200,000 | 662,000,000 | 665,000,000 | 667,700,000 | 671,500,000 | 633,600,000 | 626,900,000 | 650,600,000 | 651,300,000 | 613,600,000 | 630,100,000 | 648,600,000 | 611,900,000 | 617,900,000 | 606,800,000 | 563,300,000 | 518,500,000 | 463,600,000 | 449,200,000 | 438,500,000 | 522,700,000 | 513,200,000 | 518,700,000 | 531,400,000 | 532,100,000 | 505,500,000 | 531,000,000 | 535,900,000 | 519,400,000 | 476,200,000 | 441,700,000 | 454,300,000 | 456,500,000 | 450,800,000 | 412,700,000 | 428,900,000 | 440,800,000 | 446,100,000 | 472,900,000 | 444,900,000 | 430,000,000 | 426,000,000 | 357,700,000 | 345,400,000 | 346,700,000 | 357,700,000 | 319,600,000 | 313,700,000 | 318,500,000 | 283,988,000 | 278,135,000 | 272,187,000 | 269,274,000 | 253,975,000 | 251,761,000 | 247,875,000 | 276,634,000 | 303,481,000 | 328,446,000 | 297,582,000 | 281,692,000 | 262,021,000 | 252,017,000 | 264,549,000 | 255,552,000 | 234,368,000 | 224,703,000 | 225,267,000 | 137,048,000 | 132,292,000 | 130,260,000 | 123,571,000 | 121,782,000 | 123,611,000 | 121,047,000 | 120,723,000 | 118,506,000 | 100,699,000 | 100,198,000 | 97,146,000 | 97,884,000 | 98,991,000 | 96,375,000 | 96,214,000 | 87,709,000 | ||||
depreciation and amortization | 69,300,000 | 70,500,000 | 69,700,000 | 68,700,000 | 70,600,000 | 67,900,000 | 66,600,000 | 63,600,000 | 62,900,000 | 60,600,000 | 60,800,000 | 61,100,000 | 61,400,000 | 60,400,000 | 59,300,000 | 59,100,000 | 58,100,000 | 56,700,000 | 58,500,000 | 56,900,000 | 56,500,000 | 56,400,000 | 57,400,000 | 57,000,000 | 56,100,000 | 54,800,000 | 54,400,000 | 54,000,000 | 53,400,000 | 53,400,000 | 54,300,000 | 54,100,000 | 54,200,000 | 54,000,000 | 55,000,000 | 55,200,000 | 55,300,000 | 55,100,000 | 55,500,000 | 56,100,000 | 53,900,000 | 54,400,000 | 54,900,000 | 55,300,000 | 54,000,000 | 52,700,000 | 51,900,000 | 49,900,000 | 50,100,000 | 41,100,000 | 37,300,000 | 36,500,000 | 35,500,000 | 34,200,000 | 31,500,000 | 33,000,000 | 31,701,000 | 29,847,000 | 29,977,000 | 29,078,000 | 29,032,000 | 30,425,000 | 29,580,000 | 29,847,000 | 28,104,000 | 27,010,000 | 21,445,000 | 21,365,000 | 22,421,000 | 19,791,000 | 19,210,000 | 18,451,000 | 17,342,000 | 16,511,000 | 16,800,000 | 11,821,000 | 11,825,000 | 11,537,000 | 12,107,000 | 11,162,000 | 11,481,000 | 11,034,000 | 11,066,000 | 11,046,000 | 7,249,000 | 7,365,000 | 7,111,000 | 6,821,000 | ||||
operating income | 166,300,000 | 259,800,000 | 312,200,000 | 274,400,000 | 141,800,000 | 273,400,000 | 351,700,000 | 393,100,000 | 325,100,000 | 389,500,000 | 511,300,000 | 513,600,000 | 454,800,000 | 548,500,000 | 787,500,000 | 716,100,000 | 562,600,000 | 547,600,000 | 460,400,000 | 378,300,000 | 183,400,000 | 160,500,000 | 118,600,000 | 103,300,000 | 224,900,000 | 241,200,000 | 266,600,000 | 280,800,000 | 149,400,000 | 214,400,000 | 327,300,000 | 246,400,000 | 142,300,000 | 158,700,000 | 171,200,000 | 190,200,000 | 116,200,000 | 93,500,000 | 173,100,000 | 129,800,000 | 115,400,000 | 101,700,000 | 160,200,000 | 169,300,000 | 151,300,000 | 175,700,000 | 154,300,000 | 163,100,000 | 145,500,000 | 130,000,000 | 152,600,000 | 186,200,000 | 184,600,000 | 140,100,000 | 165,600,000 | 154,800,000 | 78,162,000 | 88,187,000 | 114,611,000 | 79,761,000 | 122,718,000 | 74,283,000 | 5,430,000 | 47,961,000 | 127,250,000 | 268,592,000 | 267,907,000 | |||||||||||||||||||||||||
yoy | 17.28% | -4.97% | -11.23% | -30.20% | -56.38% | -29.81% | -31.21% | -23.46% | -28.52% | -28.99% | -35.07% | -28.28% | -19.16% | 0.16% | 71.05% | 89.29% | 206.76% | 241.18% | 288.20% | 266.21% | -18.45% | -33.46% | -55.51% | -63.21% | 50.54% | 12.50% | -18.55% | 13.96% | 4.99% | 35.10% | 91.18% | 29.55% | 22.46% | 69.73% | -1.10% | 46.53% | 0.69% | -8.06% | 8.05% | -23.33% | -23.73% | -42.12% | 3.82% | 3.80% | 3.99% | 35.15% | 1.11% | -12.41% | -21.18% | -7.21% | -7.85% | 20.28% | 136.18% | 58.87% | 44.49% | 94.08% | -36.31% | 18.72% | 2010.70% | 66.30% | -3.56% | -72.34% | -97.97% | |||||||||||||||||||||||||||||
qoq | -35.99% | -16.78% | 13.78% | 93.51% | -48.13% | -22.26% | -10.53% | 20.92% | -16.53% | -23.82% | -0.45% | 12.93% | -17.08% | -30.35% | 9.97% | 27.28% | 2.74% | 18.94% | 21.70% | 106.27% | 14.27% | 35.33% | 14.81% | -54.07% | -6.76% | -9.53% | -5.06% | 87.95% | -30.32% | -34.49% | 32.83% | 73.16% | -10.33% | -7.30% | -9.99% | 63.68% | 24.28% | -45.98% | 33.36% | 12.48% | 13.47% | -36.52% | -5.38% | 11.90% | -13.89% | 13.87% | -5.40% | 12.10% | 11.92% | -14.81% | -18.05% | 0.87% | 31.76% | -15.40% | 6.98% | 98.05% | -11.37% | -23.06% | 43.69% | -35.00% | 65.20% | 1268.01% | -88.68% | -62.31% | -52.62% | 0.26% | ||||||||||||||||||||||||||
operating margin % | 4.75% | 7.12% | 8.53% | 7.87% | 4.54% | 7.99% | 9.65% | 10.79% | 9.74% | 10.75% | 13.18% | 12.95% | 12.60% | 12.91% | 16.82% | 15.96% | 14.10% | 14.23% | 13.47% | 13.33% | 8.59% | 7.70% | 5.87% | 4.01% | 9.19% | 8.98% | 9.25% | 9.50% | 5.31% | 7.21% | 10.95% | 8.94% | 5.99% | 6.48% | 6.92% | 7.86% | 5.64% | 4.28% | 7.85% | 6.00% | 5.70% | 4.45% | 6.61% | 6.48% | 5.59% | 6.71% | 6.04% | 6.67% | 5.94% | 6.42% | 7.42% | 8.43% | 8.07% | 6.55% | 8.08% | 8.09% | 4.93% | 5.33% | 7.07% | 5.49% | 9.64% | 5.97% | 0.44% | 3.08% | 5.94% | 10.44% | 12.79% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
other expense: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 15,500,000 | 14,400,000 | 14,300,000 | 11,500,000 | 10,000,000 | 10,900,000 | 9,700,000 | 9,700,000 | 9,800,000 | 9,700,000 | 9,700,000 | 10,900,000 | 15,500,000 | 15,600,000 | 15,600,000 | 15,600,000 | 15,700,000 | 15,600,000 | 15,700,000 | 15,700,000 | 15,700,000 | 15,700,000 | 14,600,000 | 16,900,000 | 17,100,000 | 20,500,000 | 23,700,000 | 24,200,000 | 15,650,000 | 22,000,000 | 21,300,000 | 19,300,000 | 13,725,000 | 19,100,000 | 18,500,000 | 20,110,000 | 5,454,000 | 7,080,000 | 7,256,000 | -4,769,750 | -7,962,000 | -5,511,000 | -5,606,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -2,050,000 | -2,300,000 | 500,000 | -1,700,000 | 2,000,000 | -18,000,000 | -8,200,000 | -9,300,000 | -5,800,000 | -7,300,000 | 8,900,000 | 9,300,000 | 3,300,000 | -500,000 | -600,000 | 600,000 | 3,600,000 | 1,600,000 | 17,800,000 | 3,300,000 | -2,900,000 | 1,100,000 | 1,900,000 | -2,500,000 | -600,000 | 1,900,000 | 2,600,000 | -2,600,000 | 300,000 | -4,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 154,800,000 | 247,700,000 | 304,300,000 | 262,400,000 | 133,500,000 | 260,500,000 | 349,700,000 | 396,200,000 | 333,300,000 | 388,000,000 | 510,900,000 | 508,500,000 | 446,600,000 | 524,000,000 | 762,600,000 | 697,200,000 | 547,400,000 | 532,600,000 | 444,100,000 | 359,000,000 | 166,100,000 | 127,000,000 | 102,000,000 | 83,100,000 | 209,600,000 | 218,400,000 | 245,800,000 | 255,500,000 | 123,900,000 | 194,900,000 | 306,600,000 | 225,200,000 | 120,700,000 | 142,200,000 | 152,400,000 | 168,500,000 | 97,900,000 | 70,500,000 | 151,600,000 | 109,200,000 | 94,500,000 | 77,700,000 | 135,900,000 | 150,600,000 | 130,400,000 | 154,200,000 | 134,100,000 | 142,700,000 | 122,800,000 | 119,800,000 | 143,800,000 | 167,700,000 | 176,600,000 | 118,600,000 | 154,200,000 | 140,400,000 | 60,471,000 | 73,424,000 | 96,728,000 | 65,805,000 | 112,849,000 | 61,511,000 | ||||||||||||||||||||||||||||||
income tax provision | 37,900,000 | 57,700,000 | 70,100,000 | 61,900,000 | 27,500,000 | 60,600,000 | 81,400,000 | 92,400,000 | 59,900,000 | 92,000,000 | 124,600,000 | 124,100,000 | 95,300,000 | 129,600,000 | 188,700,000 | 172,600,000 | 125,100,000 | 135,900,000 | 113,900,000 | 90,800,000 | 35,600,000 | 28,700,000 | 21,300,000 | 20,200,000 | 43,300,000 | 54,500,000 | 61,500,000 | 63,900,000 | 36,600,000 | 44,600,000 | 73,500,000 | 54,100,000 | -183,100,000 | 43,200,000 | 47,600,000 | 55,100,000 | 35,000,000 | 19,900,000 | 49,500,000 | 15,700,000 | 25,600,000 | 24,900,000 | 44,300,000 | 47,700,000 | 33,500,000 | 56,400,000 | 46,200,000 | 46,700,000 | 40,900,000 | 35,300,000 | 44,400,000 | 57,500,000 | 58,700,000 | 32,300,000 | 54,000,000 | 46,800,000 | 19,699,000 | 24,139,000 | 33,923,000 | 20,818,000 | 20,582,000 | 19,434,000 | -3,880,000 | |||||||||||||||||||||||||||||
net income | 116,900,000 | 190,000,000 | 234,200,000 | 200,500,000 | 106,000,000 | 199,900,000 | 268,300,000 | 303,800,000 | 273,400,000 | 296,000,000 | 386,300,000 | 384,400,000 | 351,300,000 | 394,400,000 | 573,900,000 | 524,600,000 | 422,300,000 | 396,700,000 | 330,200,000 | 268,200,000 | 130,500,000 | 98,300,000 | 80,700,000 | 62,900,000 | 166,300,000 | 163,900,000 | 184,300,000 | 191,600,000 | 87,300,000 | 150,300,000 | 233,100,000 | 171,100,000 | 303,800,000 | 99,000,000 | 104,800,000 | 113,400,000 | 62,900,000 | 50,600,000 | 102,100,000 | 93,500,000 | 68,900,000 | 52,800,000 | 91,600,000 | 102,900,000 | 96,900,000 | 97,800,000 | 87,900,000 | 96,000,000 | 81,900,000 | 84,500,000 | 99,400,000 | 110,200,000 | 117,900,000 | 86,300,000 | 100,200,000 | 93,600,000 | 40,772,000 | 49,285,000 | 62,805,000 | 44,987,000 | 92,267,000 | 42,077,000 | -5,556,000 | 20,388,000 | 66,288,000 | 152,498,000 | 156,596,000 | 107,395,000 | 79,910,000 | 93,565,000 | 122,784,000 | 111,696,000 | 74,642,000 | 107,505,000 | 100,505,000 | 71,855,000 | 60,588,000 | 49,437,000 | 49,049,000 | 46,363,000 | 42,952,000 | 44,140,000 | 52,797,000 | 29,839,000 | 9,686,000 | 12,353,000 | 6,392,000 | 5,579,000 | 1,937,000 | 9,965,000 | 10,774,000 | 7,491,000 |
yoy | 10.28% | -4.95% | -12.71% | -34.00% | -61.23% | -32.47% | -30.55% | -20.97% | -22.17% | -24.95% | -32.69% | -26.73% | -16.81% | -0.58% | 73.80% | 95.60% | 223.60% | 303.56% | 309.17% | 326.39% | -21.53% | -40.02% | -56.21% | -67.17% | 90.49% | 9.05% | -20.94% | 11.98% | -71.26% | 51.82% | 122.42% | 50.88% | 382.99% | 95.65% | 2.64% | 21.28% | -8.71% | -4.17% | 11.46% | -9.14% | -28.90% | -46.01% | 4.21% | 7.19% | 18.32% | 15.74% | -11.57% | -12.89% | -30.53% | -2.09% | -0.80% | 17.74% | 189.17% | 75.10% | 59.54% | 108.06% | -55.81% | 17.13% | -1230.40% | 120.65% | 39.19% | -72.41% | -103.55% | -81.02% | -17.05% | 62.99% | 27.54% | -3.85% | 7.06% | -12.97% | 22.17% | 55.45% | 23.20% | 117.46% | 104.91% | 54.98% | 41.06% | 12.00% | -7.10% | 55.38% | 343.44% | 257.32% | 725.99% | 434.84% | 400.05% | 23.96% | -40.67% | -25.52% | ||||
qoq | -38.47% | -18.87% | 16.81% | 89.15% | -46.97% | -25.49% | -11.69% | 11.12% | -7.64% | -23.38% | 0.49% | 9.42% | -10.93% | -31.28% | 9.40% | 24.22% | 6.45% | 20.14% | 23.12% | 105.52% | 32.76% | 21.81% | 28.30% | -62.18% | 1.46% | -11.07% | -3.81% | 119.47% | -41.92% | -35.52% | 36.24% | -43.68% | 206.87% | -5.53% | -7.58% | 80.29% | 24.31% | -50.44% | 9.20% | 35.70% | 30.49% | -42.36% | -10.98% | 6.19% | -0.92% | 11.26% | -8.44% | 17.22% | -3.08% | -14.99% | -9.80% | -6.53% | 36.62% | -13.87% | 7.05% | 129.57% | -17.27% | -21.53% | 39.61% | -51.24% | 119.28% | -857.33% | -127.25% | -69.24% | -56.53% | -2.62% | 45.81% | 34.39% | -14.59% | -23.80% | 9.93% | 49.64% | -30.57% | 6.96% | 39.87% | 18.60% | 22.56% | 0.79% | 5.79% | 7.94% | -2.69% | -16.40% | 76.94% | 208.06% | -21.59% | 93.26% | 14.57% | 188.02% | -80.56% | -7.51% | 43.83% | |
net income margin % | 3.34% | 5.20% | 6.40% | 5.75% | 3.39% | 5.84% | 7.36% | 8.34% | 8.19% | 8.17% | 9.96% | 9.69% | 9.73% | 9.29% | 12.26% | 11.69% | 10.59% | 10.31% | 9.66% | 9.45% | 6.11% | 4.71% | 4.00% | 2.44% | 6.79% | 6.10% | 6.39% | 6.48% | 3.10% | 5.05% | 7.80% | 6.21% | 12.78% | 4.04% | 4.23% | 4.69% | 3.05% | 2.32% | 4.63% | 4.32% | 3.40% | 2.31% | 3.78% | 3.94% | 3.58% | 3.74% | 3.44% | 3.93% | 3.35% | 4.17% | 4.84% | 4.99% | 5.15% | 4.04% | 4.89% | 4.89% | 2.57% | 2.98% | 3.88% | 3.09% | 7.25% | 3.38% | -0.45% | 1.31% | 3.09% | 5.93% | 7.47% | 5.63% | 4.68% | 5.16% | 6.48% | 6.06% | 4.76% | 6.61% | 6.45% | 7.27% | 6.97% | 5.68% | 6.01% | 5.71% | 5.78% | 5.63% | 6.94% | 4.55% | 2.00% | 2.52% | 1.40% | 1.24% | 0.45% | 2.19% | 2.39% | 1.85% |
less: net income attributable to noncontrolling interests | 400,000 | 500,000 | 500,000 | 800,000 | 700,000 | 700,000 | 500,000 | 900,000 | 700,000 | 1,000,000 | 1,200,000 | 1,300,000 | 800,000 | 900,000 | 1,100,000 | 1,300,000 | 1,000,000 | 1,000,000 | 1,100,000 | 1,300,000 | 900,000 | 700,000 | 500,000 | 1,200,000 | 700,000 | 1,200,000 | 1,200,000 | 1,500,000 | 1,700,000 | 2,000,000 | 2,300,000 | 2,100,000 | 1,700,000 | 1,200,000 | 1,100,000 | 1,200,000 | 1,300,000 | 300,000 | 1,400,000 | 1,400,000 | 1,600,000 | 1,400,000 | 1,300,000 | 700,000 | 900,000 | 900,000 | 800,000 | 1,300,000 | 1,400,000 | 1,700,000 | 1,400,000 | 1,500,000 | 1,300,000 | 1,318,000 | 635,000 | 1,206,000 | 337,000 | |||||||||||||||||||||||||||||||||||
net income attributable to reliance | 116,500,000 | 189,500,000 | 233,700,000 | 199,700,000 | 105,300,000 | 199,200,000 | 267,800,000 | 302,900,000 | 272,700,000 | 295,000,000 | 385,100,000 | 383,100,000 | 350,500,000 | 393,500,000 | 572,800,000 | 523,300,000 | 421,300,000 | 395,700,000 | 329,100,000 | 266,900,000 | 129,600,000 | 97,600,000 | 80,200,000 | 61,700,000 | 165,600,000 | 162,700,000 | 183,100,000 | 190,100,000 | 85,600,000 | 148,300,000 | 230,800,000 | 169,000,000 | 301,400,000 | 97,300,000 | 103,000,000 | 111,700,000 | 61,700,000 | 49,500,000 | 100,900,000 | 92,200,000 | 68,600,000 | 51,400,000 | 90,200,000 | 101,300,000 | 95,500,000 | 96,500,000 | 87,200,000 | 95,100,000 | 81,000,000 | 83,700,000 | 98,100,000 | 108,800,000 | 116,200,000 | 84,900,000 | 98,700,000 | 92,300,000 | 39,454,000 | 48,650,000 | 61,599,000 | 44,650,000 | 92,070,000 | 41,757,000 | -5,787,000 | 20,118,000 | ||||||||||||||||||||||||||||
earnings per share attributable to reliance stockholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2.25 | 3.61 | 4.44 | 3.76 | 2.02 | 3.64 | 4.71 | 5.28 | 4.77 | 5.05 | 6.56 | 6.51 | 6.04 | 6.55 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 2.24 | 3.59 | 4.42 | 3.74 | 2.01 | 3.61 | 4.67 | 5.23 | 4.72 | 4.99 | 6.49 | 6.43 | 5.94 | 6.45 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -165 | 52,482 | 52,610 | 53,075 | -551 | 54,691 | 56,878 | 57,340 | -320 | 58,427 | 58,688 | 58,832 | -616 | 60,055 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -169 | 52,817 | 52,923 | 53,399 | -567 | 55,182 | 57,394 | 57,882 | -318 | 59,124 | 59,346 | 59,534 | -619 | 60,984 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -6,400,000 | -7,700,000 | -12,800,000 | 700,000 | -800,000 | 200,000 | 1,100,000 | 1,900,000 | 1,200,000 | 2,900,000 | 5,900,000 | 6,500,000 | 4,100,000 | 200,000 | -2,522,000 | 513,000 | -2,236,000 | 1,127,000 | 5,724,000 | 3,144,000 | 1,832,000 | 1,924,000 | -2,886,000 | -68,000 | -499,000 | -387,000 | 5,161,000 | 2,063,000 | 2,333,000 | 374,000 | 2,127,000 | 1,987,000 | 376,000 | 1,278,000 | 962,000 | 1,345,000 | 699,000 | 665,000 | 1,792,000 | 483,000 | 1,386,000 | 507,000 | 548,000 | 585,000 | 1,141,000 | 563,000 | 1,646,000 | 384,000 | 603,000 | 634,000 | ||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to reliance stockholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 9.15 | 8.33 | 6.62 | 6.15 | 5.08 | 4.12 | 2 | 1.51 | 1.24 | 0.92 | 2.44 | 2.4 | 2.69 | 2.8 | 1.26 | 2.03 | 3.16 | 2.3 | 4.1 | 1.32 | 1.4 | 1.52 | 0.84 | 0.68 | 1.38 | 1.27 | 0.95 | 0.69 | 1.2 | 1.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 9.29 | 8.46 | 6.74 | 6.25 | 5.17 | 4.19 | 2.03 | 1.53 | 1.26 | 0.93 | 2.48 | 2.44 | 2.73 | 2.83 | 1.28 | 2.06 | 3.19 | 2.32 | 4.14 | 1.33 | 1.41 | 1.53 | 0.85 | 0.68 | 1.39 | 1.28 | 0.96 | 0.7 | 1.21 | 1.31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 62,594 | 62,784 | -290 | 64,350 | 64,793 | 64,711 | -240 | 64,688 | 64,582 | 67,248 | -13 | 67,704 | 67,977 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends per share | 0.875 | 0.688 | 0.688 | 0.688 | 0.688 | 0.625 | 0.625 | 0.625 | 0.625 | 0.55 | 0.55 | 0.55 | 0.55 | 0.5 | 0.5 | 0.5 | 0.5 | 0.45 | 0.45 | 0.45 | 0.45 | 0.425 | 0.425 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.35 | 0.35 | 0.35 | 0.33 | 0.3 | 0.3 | 0.25 | 0.15 | 0.15 | 0.12 | 0.12 | 0.12 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.05 | 0.1 | 0.1 | 0.1 | 0.09 | 0.09 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | |||||||||||||||
impairment of long-lived assets | 100,000 | 10,000,000 | 200,000 | 97,700,000 | 1,200,000 | 1,500,000 | 35,500,000 | 1,400,000 | 2,800,000 | 700,000 | 51,700,000 | 53,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | 2,000,000 | 125,000 | 2,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales (exclusive of depreciation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and amortization shown below) | 1,308,850,000 | 1,764,600,000 | 1,773,100,000 | 1,905,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warehouse, delivery, selling, general and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
administrative | 355,525,000 | 470,000,000 | 475,900,000 | 441,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interests | 1,300,000 | 1,700,000 | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | -17,300,000 | -19,000,000 | -22,200,000 | -21,700,000 | -21,700,000 | -14,600,000 | -15,169,000 | -15,276,000 | -15,647,000 | -15,083,000 | -15,593,000 | -15,916,000 | -16,698,000 | -19,316,000 | -25,902,000 | -23,899,000 | -16,161,000 | 16,613,000 | 18,468,000 | 20,517,000 | 19,615,000 | 19,696,000 | 19,354,000 | 16,933,000 | 5,709,000 | 5,932,000 | 6,783,000 | 6,206,000 | 6,301,000 | 7,480,000 | 5,819,000 | 5,749,000 | 5,668,000 | 5,370,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to reliance shareholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 9.15 | 8.33 | 6.62 | 6.15 | 5.08 | 4.12 | 2 | 1.51 | 1.24 | 0.92 | 2.44 | 2.4 | 2.69 | 2.8 | 1.26 | 2.03 | 3.16 | 2.3 | 4.1 | 1.32 | 1.4 | 1.52 | 0.84 | 0.68 | 1.38 | 1.27 | 0.95 | 0.69 | 1.2 | 1.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 9.29 | 8.46 | 6.74 | 6.25 | 5.17 | 4.19 | 2.03 | 1.53 | 1.26 | 0.93 | 2.48 | 2.44 | 2.73 | 2.83 | 1.28 | 2.06 | 3.19 | 2.32 | 4.14 | 1.33 | 1.41 | 1.53 | 0.85 | 0.68 | 1.39 | 1.28 | 0.96 | 0.7 | 1.21 | 1.31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per common share attributable to reliance shareholders | 1.21 | 1.22 | 1.22 | 1.05 | 1.09 | 1.3 | 1.44 | 1.54 | 1.13 | 1.31 | 1.23 | 0.53 | 0.65 | 0.83 | 0.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per common share attributable to reliance shareholders | 1.23 | 1.24 | 1.23 | 1.06 | 1.1 | 1.3 | 1.45 | 1.55 | 1.13 | 1.32 | 1.24 | 0.53 | 0.65 | 0.83 | 0.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per common share attributable to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reliance shareholders | 1.11 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per common share attributable to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses: - sum | 1,506,175,000 | 1,565,611,000 | 1,505,974,000 | 1,374,314,000 | 1,150,528,000 | 1,169,090,000 | 1,237,548,000 | 1,510,574,000 | 2,015,520,000 | 2,304,244,000 | 1,827,161,000 | 1,735,561,000 | 1,580,966,000 | 1,664,453,000 | 1,701,913,000 | 1,663,551,000 | 1,451,503,000 | 1,454,707,000 | 1,398,349,000 | 872,379,000 | 767,575,000 | 789,976,000 | 735,991,000 | 735,216,000 | 683,418,000 | 707,909,000 | 671,358,000 | 605,367,000 | 432,925,000 | 438,810,000 | 433,116,000 | 393,841,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - diluted | 74,400,359 | 74,517,743 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - basic | 74,292,161 | 74,220,164 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding – diluted | 74,184,403 | 73,757,864 | 73,548,014 | 77,181,651 | 76,452,752 | 73,599,681 | 76,016,596 | 75,874,992 | 33,086,102 | 32,972,593 | 32,675,379 | 32,802,503 | 32,469,082 | 31,866,334 | 31,857,794 | 31,767,381 | 31,755,609 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding – basic | 73,862,445 | 73,015,855 | 72,857,477 | 76,219,670 | 75,862,219 | 73,134,102 | 75,451,585 | 75,115,438 | 32,915,847 | 32,781,391 | 32,480,101 | 32,545,999 | 32,293,160 | 31,852,842 | 31,815,214 | 31,766,497 | 31,755,609 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to the noncontrolling interests | 205,250 | 320,000 | 231,000 | 270,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | 0.19 | 0.57 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding — diluted | 74,472,380 | 73,701,979 | 73,784,086 | 73,376,023 | 73,323,713 | 73,597,717 | 73,775,991 | 76,064,616 | 76,476,928 | 33,598,332 | 33,097,362 | 33,166,083 | 32,674,395 | 31,798,801 | 31,815,003 | 31,920,602 | 31,728,721 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding — basic | 74,230,452 | 73,445,583 | 73,478,197 | 73,376,023 | 73,317,140 | 73,102,215 | 73,238,881 | 75,622,799 | 75,609,783 | 33,139,762 | 32,935,034 | 32,966,902 | 32,446,394 | 31,687,161 | 31,719,972 | 31,683,600 | 31,590,853 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | -9,436,000 | 30,569,000 | 97,604,000 | 244,625,000 | 251,247,000 | 172,222,000 | 129,522,000 | 149,702,000 | 196,456,000 | 178,713,000 | 119,737,000 | 173,393,000 | 161,164,000 | 116,838,000 | 99,584,000 | 79,738,000 | 79,110,000 | 74,780,000 | 52,264,750 | 72,891,000 | 87,010,000 | 49,158,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations attributable to reliance — diluted | -0.08 | 0.27 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations attributable to reliance — basic | -0.08 | 0.27 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | 10,181,000 | 31,316,000 | 92,127,000 | 94,651,000 | 64,827,000 | 49,612,000 | 56,137,000 | 73,672,000 | 67,017,000 | 45,095,000 | 65,888,000 | 60,659,000 | 44,983,000 | 38,996,000 | 30,301,000 | 30,061,000 | 28,417,000 | 17,957,000 | 28,751,000 | 34,213,000 | 19,319,000 | 5,077,000 | 8,011,000 | 4,140,000 | 3,618,000 | 1,045,000 | 6,534,000 | 7,062,000 | 4,912,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations — diluted | 0.91 | 2.07 | 1.08 | 1.22 | 2.14 | 1.83 | 1.49 | 1.62 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations — basic | 0.9 | 2.08 | 1.07 | 1.24 | 2.17 | 1.84 | 1.5 | 1.63 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations – diluted | 2.12 | 1.46 | 1.59 | 1.46 | 0.99 | 1.41 | 1.32 | 1.48 | 1.41 | 1.31 | 1.35 | 0.92 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations – basic | 2.14 | 1.47 | 1.61 | 1.47 | 0.98 | 1.42 | 1.34 | 1.49 | 1.41 | 1.32 | 1.36 | 0.92 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interest and income taxes | 119,816,000 | 173,488,000 | 161,249,000 | 116,885,000 | 102,065,000 | 81,493,000 | 81,050,000 | 77,356,000 | 54,489,250 | 76,244,000 | 90,808,000 | 50,905,000 | 20,264,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | -79,000 | -95,000 | -85,000 | -47,000 | -2,481,000 | -1,755,000 | -1,940,000 | -2,576,000 | -284,000 | -3,353,000 | -3,798,000 | -1,747,000 | 405,000 | 100,000 | 208,000 | 225,000 | -252,000 | 85,000 | 43,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross profit | 93,746,250 | 136,210,000 | 119,372,000 | 119,403,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -31.18% | 14.11% | -0.03% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 19.32% | 27.76% | 26.16% | 26.49% | 0% | 0% | 0% | 0% |
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 5,479,500 | 7,499,000 | 7,221,000 | 7,198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | 14,459,750 | 28,513,000 | 15,005,000 | 14,321,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization expense | -372,250 | -872,000 | -311,000 | -306,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before provision for income taxes | 10,023,250 | 20,364,000 | 10,532,000 | 9,197,000 | 11,684,500 | 16,499,000 | 17,836,000 | 12,403,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share – diluted | 0.193 | 0.39 | 0.2 | 0.18 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share – basic | 0.193 | 0.39 | 0.2 | 0.18 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before equity in earnings of 50%-owned company, minority interest and income taxes | 9,890,000 | 10,324,000 | 8,972,000 | 3,234,000 | 16,414,000 | 17,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of 50%-owned company | 140,000 | 124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share — diluted | 0.06 | 0.31 | 0.34 | 0.24 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share — basic | 0.06 | 0.31 | 0.34 | 0.24 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before equity in earnings of 50%-owned company and income taxes | 12,279,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 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 | 2022-09-30 | 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 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2002-01-01 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 216,600,000 | 261,200,000 | 239,500,000 | 277,800,000 | 318,100,000 | 314,600,000 | 350,800,000 | 934,900,000 | 1,080,200,000 | 976,900,000 | 816,300,000 | 816,200,000 | 1,173,400,000 | 643,700,000 | 504,500,000 | 548,000,000 | 300,500,000 | 638,400,000 | 727,600,000 | 760,300,000 | 683,500,000 | 591,600,000 | 222,700,000 | 172,100,000 | 174,300,000 | 166,000,000 | 141,500,000 | 133,600,000 | 128,200,000 | 112,100,000 | 124,300,000 | 145,400,000 | 154,400,000 | 170,200,000 | 146,500,000 | 133,800,000 | 122,800,000 | 143,300,000 | 116,500,000 | 120,500,000 | 104,300,000 | 94,100,000 | 131,900,000 | 101,600,000 | 100,700,000 | 113,500,000 | 113,600,000 | 104,900,000 | 100,800,000 | 100,100,000 | 120,600,000 | 93,600,000 | 70,000,000 | 91,100,000 | 92,000,000 | 76,800,000 | 72,915,000 | 186,463,000 | 47,403,000 | 52,306,000 | 43,002,000 | 87,864,000 | 179,413,000 | 33,643,000 | 51,995,000 | 43,682,000 | 89,843,000 | 96,730,000 | 77,023,000 | 106,003,000 | 74,950,000 | 28,578,000 | 57,475,000 | 22,041,000 | 10,104,000 | 34,459,000 | 35,022,000 | 10,419,000 | 16,210,000 | 12,995,000 | 11,659,000 | 2,225,000 | 2,592,000 | 12,529,000 | 2,166,000 | 11,183,000 | 19,063,000 | 12,168,000 | 9,305,000 | 9,277,000 | 5,644,000 | 687,000 | |
accounts receivables | 1,539,900,000 | 1,674,100,000 | 1,668,200,000 | 1,671,800,000 | 1,342,000,000 | 1,566,700,000 | 1,650,900,000 | 1,686,000,000 | 1,472,400,000 | 1,666,300,000 | 1,729,900,000 | 1,800,300,000 | 1,565,700,000 | 1,856,900,000 | 2,053,300,000 | 2,078,700,000 | 1,683,000,000 | 1,693,500,000 | 1,492,600,000 | 1,272,300,000 | 926,300,000 | 943,900,000 | 922,500,000 | 1,216,100,000 | 1,067,800,000 | 1,250,900,000 | 1,350,300,000 | 1,422,000,000 | 1,242,300,000 | 1,425,800,000 | 1,379,200,000 | 1,323,700,000 | 1,087,300,000 | 1,166,000,000 | 1,177,500,000 | 1,147,700,000 | 960,200,000 | 1,042,900,000 | 1,036,000,000 | 1,009,000,000 | 916,600,000 | 1,074,300,000 | 1,117,100,000 | 1,214,100,000 | 1,253,200,000 | 1,169,200,000 | 1,160,100,000 | 1,073,500,000 | 1,143,500,000 | 940,400,000 | 978,500,000 | 1,013,500,000 | 1,044,200,000 | 1,019,500,000 | 958,100,000 | 913,500,000 | 697,033,000 | 761,955,000 | 736,404,000 | 691,983,000 | 533,871,000 | 588,293,000 | 561,355,000 | 690,249,000 | 851,214,000 | 1,254,181,000 | 946,081,000 | 829,203,000 | 691,462,000 | 807,798,000 | 837,936,000 | 835,204,000 | 666,273,000 | 746,007,000 | 683,566,000 | 437,319,000 | 369,931,000 | 394,326,000 | 362,030,000 | 371,869,000 | 329,991,000 | 358,574,000 | 344,494,000 | 321,154,000 | 221,793,000 | ||||||||
inventories | 2,187,800,000 | 2,307,900,000 | 2,254,800,000 | 2,114,300,000 | 2,026,800,000 | 2,205,800,000 | 2,288,700,000 | 2,166,900,000 | 2,043,200,000 | 2,110,200,000 | 2,202,300,000 | 1,981,400,000 | 1,995,300,000 | 2,175,800,000 | 2,352,100,000 | 2,010,300,000 | 2,065,000,000 | 1,877,800,000 | 1,644,800,000 | 1,477,000,000 | 1,420,400,000 | 1,423,000,000 | 1,492,600,000 | 1,630,000,000 | 1,645,700,000 | 1,669,500,000 | 1,787,100,000 | 1,936,900,000 | 1,817,100,000 | 2,083,700,000 | 2,062,100,000 | 1,902,900,000 | 1,726,000,000 | 1,772,500,000 | 1,751,300,000 | 1,680,200,000 | 1,532,600,000 | 1,600,100,000 | 1,623,800,000 | 1,525,700,000 | 1,436,000,000 | 1,587,300,000 | 1,672,800,000 | 1,803,300,000 | 1,944,400,000 | 1,769,900,000 | 1,656,200,000 | 1,582,900,000 | 1,587,100,000 | 1,317,600,000 | 1,382,500,000 | 1,424,000,000 | 1,399,400,000 | 1,276,600,000 | 1,160,400,000 | 1,089,600,000 | 860,215,000 | 921,225,000 | 896,660,000 | 845,275,000 | 719,915,000 | 792,119,000 | 817,154,000 | 1,088,277,000 | 1,284,468,000 | 1,759,519,000 | 1,106,532,000 | 948,280,000 | 911,315,000 | 1,007,349,000 | 1,100,470,000 | 1,063,840,000 | 904,318,000 | 987,505,000 | 861,125,000 | 444,406,000 | 387,385,000 | 367,112,000 | 369,665,000 | 383,149,000 | 349,779,000 | 376,709,000 | 342,114,000 | 313,048,000 | 288,080,000 | 292,514,000 | 291,679,000 | 305,449,000 | 307,385,000 | 320,730,000 | 301,266,000 | 292,360,000 | |
prepaid expenses and other current assets | 165,600,000 | 112,500,000 | 126,700,000 | 135,600,000 | 148,200,000 | 123,500,000 | 132,300,000 | 135,600,000 | 140,400,000 | 104,700,000 | 109,800,000 | 114,200,000 | 115,600,000 | 87,300,000 | 106,200,000 | 107,000,000 | 111,600,000 | 74,300,000 | 79,600,000 | 75,100,000 | 80,500,000 | 66,600,000 | 88,900,000 | 68,200,000 | 85,200,000 | 69,600,000 | 73,400,000 | 68,300,000 | 81,500,000 | 71,000,000 | 82,600,000 | 65,600,000 | 80,700,000 | 60,400,000 | 69,100,000 | 63,900,000 | 72,900,000 | 57,500,000 | 60,600,000 | 55,400,000 | 60,800,000 | 49,300,000 | 56,000,000 | 49,600,000 | 57,200,000 | 63,900,000 | 56,300,000 | 50,000,000 | 47,700,000 | 34,600,000 | 31,600,000 | 39,700,000 | 38,900,000 | 42,500,000 | 46,100,000 | 36,400,000 | 42,442,000 | 38,181,000 | 34,836,000 | 35,057,000 | 37,855,000 | 27,367,000 | 27,995,000 | 27,967,000 | 33,782,000 | 28,293,000 | 23,915,000 | 22,202,000 | 24,028,000 | 20,820,000 | 22,157,000 | 24,980,000 | 22,179,000 | 19,554,000 | 22,015,000 | 17,650,000 | 19,009,000 | 17,631,000 | 15,183,000 | 16,439,000 | 17,216,000 | 15,661,000 | 16,837,000 | 14,992,000 | 14,593,000 | 12,929,000 | 11,124,000 | 11,709,000 | 10,874,000 | 9,730,000 | 8,168,000 | 8,366,000 | |
income taxes receivable | 31,200,000 | 3,900,000 | 11,500,000 | 60,400,000 | 1,900,000 | 9,800,000 | 35,600,000 | 1,000,000 | 36,600,000 | 47,500,000 | 7,800,000 | 2,100,000 | 6,900,000 | 37,200,000 | 9,000,000 | 13,600,000 | 15,900,000 | 2,900,000 | 5,100,000 | 16,900,000 | 29,300,000 | 36,500,000 | 38,600,000 | 14,700,000 | 22,000,000 | 17,600,000 | 3,200,000 | 33,300,000 | 2,100,000 | 28,292,000 | 13,333,000 | 7,030,000 | 36,309,000 | 54,020,000 | 21,078,000 | 20,311,000 | 9,980,000 | 17,575,000 | 14,696,000 | 25,144,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 4,141,100,000 | 4,355,700,000 | 4,293,100,000 | 4,211,000,000 | 3,895,500,000 | 4,212,500,000 | 4,432,500,000 | 4,923,400,000 | 4,771,800,000 | 4,859,100,000 | 4,858,300,000 | 4,712,100,000 | 4,886,600,000 | 4,811,200,000 | 5,023,900,000 | 4,744,000,000 | 4,160,100,000 | 4,284,000,000 | 3,944,600,000 | 3,584,700,000 | 3,112,800,000 | 3,032,000,000 | 2,726,700,000 | 3,086,400,000 | 3,010,200,000 | 3,165,000,000 | 3,365,900,000 | 3,560,800,000 | 3,285,000,000 | 3,692,600,000 | 3,648,200,000 | 3,437,600,000 | 3,051,300,000 | 3,169,100,000 | 3,144,400,000 | 3,025,600,000 | 2,688,500,000 | 2,848,900,000 | 2,853,800,000 | 2,739,900,000 | 2,554,200,000 | 2,890,000,000 | 3,038,900,000 | 3,215,000,000 | 3,394,400,000 | 3,155,400,000 | 3,025,100,000 | 2,869,100,000 | 2,932,500,000 | 2,426,400,000 | 2,580,200,000 | 2,608,200,000 | 2,585,900,000 | 2,429,700,000 | 2,256,600,000 | 2,116,300,000 | 1,700,897,000 | 1,921,157,000 | 1,722,333,000 | 1,660,930,000 | 1,390,904,000 | 1,576,183,000 | 1,677,837,000 | 1,931,283,000 | 2,302,372,000 | 3,085,675,000 | 2,166,371,000 | 1,896,415,000 | 1,721,403,000 | 1,956,666,000 | 2,035,513,000 | 1,952,602,000 | 1,675,389,000 | 1,810,731,000 | 1,612,466,000 | 969,816,000 | 847,348,000 | 814,061,000 | 787,680,000 | 809,036,000 | 733,229,000 | 771,116,000 | 723,984,000 | 679,659,000 | 544,586,000 | ||||||||
property, plant and equipment | 2,633,300,000 | 2,623,900,000 | 2,605,600,000 | 2,573,400,000 | 2,544,900,000 | 2,503,000,000 | 2,437,600,000 | 2,309,300,000 | 2,248,400,000 | 2,189,000,000 | 2,116,100,000 | 2,024,800,000 | 1,974,600,000 | 1,929,800,000 | 1,888,300,000 | 1,851,700,000 | 1,836,800,000 | 1,802,600,000 | 1,797,100,000 | 1,769,700,000 | 1,792,200,000 | 1,799,400,000 | 1,809,300,000 | 1,791,700,000 | 1,795,200,000 | 1,775,800,000 | 1,763,300,000 | 1,738,700,000 | 1,729,900,000 | 1,681,400,000 | 1,666,400,000 | 1,654,300,000 | 1,656,300,000 | 1,651,100,000 | 1,648,800,000 | 1,651,400,000 | 1,662,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 315,200,000 | 303,700,000 | 303,800,000 | 286,300,000 | 275,200,000 | 271,000,000 | 241,700,000 | 230,700,000 | 231,600,000 | 227,700,000 | 222,900,000 | 217,300,000 | 216,400,000 | 217,600,000 | 221,500,000 | 216,400,000 | 224,600,000 | 199,800,000 | 209,700,000 | 201,900,000 | 204,000,000 | 195,000,000 | 200,500,000 | 201,500,000 | 201,500,000 | 198,900,000 | 188,000,000 | 185,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 2,169,900,000 | 2,168,600,000 | 2,170,400,000 | 2,165,600,000 | 2,161,800,000 | 2,170,900,000 | 2,167,000,000 | 2,125,300,000 | 2,111,100,000 | 2,108,700,000 | 2,109,800,000 | 2,106,100,000 | 2,105,900,000 | 2,103,900,000 | 2,109,400,000 | 2,113,000,000 | 2,107,600,000 | 1,935,300,000 | 1,936,300,000 | 1,935,700,000 | 1,935,200,000 | 1,924,800,000 | 1,923,700,000 | 1,998,800,000 | 2,003,800,000 | 1,872,800,000 | 1,873,800,000 | 1,871,700,000 | 1,870,800,000 | 1,853,300,000 | 1,848,700,000 | 1,850,400,000 | 1,842,600,000 | 1,834,000,000 | 1,831,200,000 | 1,829,200,000 | 1,827,400,000 | 1,828,900,000 | 1,830,900,000 | 1,824,600,000 | 1,724,800,000 | 1,727,000,000 | 1,732,400,000 | 1,730,300,000 | 1,707,500,000 | 1,676,300,000 | 1,690,300,000 | 1,710,000,000 | 1,658,800,000 | 1,312,400,000 | 1,281,200,000 | 1,277,600,000 | 1,249,600,000 | 1,231,600,000 | 1,110,800,000 | 1,111,300,000 | 1,109,600,000 | 1,082,256,000 | 1,081,319,000 | 1,082,469,000 | 1,081,324,000 | 1,079,127,000 | 1,075,476,000 | 1,066,582,000 | 1,065,527,000 | 1,136,118,000 | 890,727,000 | 882,958,000 | 886,152,000 | 937,446,000 | 918,076,000 | 932,281,000 | 784,871,000 | 759,665,000 | 723,450,000 | 392,276,000 | 384,730,000 | 404,464,000 | 341,780,000 | 341,780,000 | 341,780,000 | 341,780,000 | 341,780,000 | 325,305,000 | 333,026,000 | 284,304,000 | 284,276,000 | ||||||
intangible assets | 960,100,000 | 977,600,000 | 988,700,000 | 997,000,000 | 1,007,200,000 | 1,031,500,000 | 1,036,200,000 | 986,100,000 | 981,100,000 | 990,100,000 | 1,002,800,000 | 1,008,000,000 | 1,019,600,000 | 1,030,400,000 | 1,045,800,000 | 1,059,900,000 | 1,077,700,000 | 919,500,000 | 928,900,000 | 938,000,000 | 947,100,000 | 955,800,000 | 974,300,000 | 928,000,000 | 1,031,100,000 | 1,040,700,000 | 1,052,200,000 | 1,062,400,000 | 1,072,000,000 | 1,064,500,000 | 1,101,500,000 | 1,115,500,000 | 1,112,100,000 | 1,116,800,000 | 1,126,700,000 | 1,138,500,000 | 1,151,300,000 | 1,166,200,000 | 1,205,300,000 | 1,205,000,000 | 1,125,400,000 | 1,140,700,000 | 1,195,900,000 | 1,220,200,000 | 1,222,300,000 | 1,186,200,000 | 1,196,700,000 | 1,241,300,000 | 1,313,900,000 | 922,300,000 | 909,900,000 | 915,600,000 | 890,900,000 | 909,800,000 | 741,300,000 | 749,400,000 | 755,768,000 | 707,664,000 | 711,864,000 | 720,582,000 | 726,255,000 | 731,694,000 | 730,280,000 | 733,648,000 | 741,681,000 | 781,720,000 | 464,312,000 | 461,693,000 | 464,291,000 | 402,000,000 | 382,836,000 | 371,061,000 | 354,195,000 | 351,659,000 | 325,237,000 | ||||||||||||||||||
cash surrender value of life insurance policies | 48,000,000 | 30,100,000 | 35,200,000 | 40,500,000 | 46,000,000 | 29,800,000 | 34,400,000 | 39,500,000 | 43,800,000 | 28,000,000 | 33,200,000 | 37,600,000 | 42,000,000 | 26,900,000 | 32,500,000 | 39,100,000 | 44,900,000 | 30,800,000 | 35,700,000 | 39,500,000 | 43,700,000 | 29,600,000 | 33,200,000 | 35,200,000 | 42,700,000 | 30,200,000 | 34,400,000 | 40,200,000 | 43,600,000 | 34,600,000 | 41,000,000 | 44,300,000 | 47,800,000 | 36,800,000 | 41,000,000 | 44,000,000 | 46,900,000 | 36,800,000 | 39,200,000 | 42,200,000 | 45,800,000 | 36,400,000 | 40,400,000 | 43,900,000 | 37,800,000 | 40,500,000 | 42,900,000 | 36,700,000 | 38,600,000 | 40,700,000 | 37,900,000 | 37,600,000 | 40,300,000 | 34,600,000 | 38,000,000 | 40,300,000 | 42,011,000 | 88,013,000 | 87,507,000 | 90,522,000 | 92,860,000 | 56,053,000 | 55,466,000 | 56,024,000 | 57,410,000 | 67,820,000 | 67,396,000 | 73,617,000 | 73,953,000 | 43,861,000 | 44,319,000 | 44,162,000 | 41,190,000 | 38,223,000 | 55,836,000 | ||||||||||||||||||
other long-term assets | 105,700,000 | 90,100,000 | 93,200,000 | 91,200,000 | 91,200,000 | 82,100,000 | 98,700,000 | 97,900,000 | 92,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 10,373,300,000 | 10,549,700,000 | 10,490,000,000 | 10,365,000,000 | 10,021,800,000 | 10,300,800,000 | 10,448,100,000 | 10,712,200,000 | 10,480,300,000 | 10,492,900,000 | 10,440,400,000 | 10,203,200,000 | 10,329,900,000 | 10,202,200,000 | 10,402,700,000 | 10,114,200,000 | 9,536,000,000 | 9,252,400,000 | 8,930,000,000 | 8,549,000,000 | 8,106,800,000 | 7,998,700,000 | 7,724,100,000 | 8,085,500,000 | 8,131,100,000 | 8,130,900,000 | 8,327,100,000 | 8,504,200,000 | 8,044,900,000 | 8,372,600,000 | 8,352,600,000 | 8,147,900,000 | 7,751,000,000 | 7,846,900,000 | 7,831,200,000 | 7,724,400,000 | 7,411,300,000 | 7,584,900,000 | 7,644,600,000 | 7,519,500,000 | 7,121,600,000 | 7,455,600,000 | 7,691,200,000 | 7,887,600,000 | 8,034,700,000 | 7,714,700,000 | 7,596,700,000 | 7,492,300,000 | 7,575,600,000 | 5,981,100,000 | 6,030,400,000 | 6,035,300,000 | 5,931,800,000 | 5,728,000,000 | 5,218,500,000 | 5,088,500,000 | 4,668,893,000 | 4,817,523,000 | 4,618,520,000 | 4,571,701,000 | 4,306,777,000 | 4,464,342,000 | 4,564,459,000 | 4,807,504,000 | 5,195,485,000 | 6,085,144,000 | 4,473,253,000 | 4,165,271,000 | 3,983,477,000 | 4,151,071,000 | 4,176,580,000 | 4,075,325,000 | 3,614,173,000 | 3,732,685,000 | 3,460,694,000 | 1,926,875,000 | 1,769,070,000 | 1,728,216,000 | 1,617,072,000 | 1,638,033,000 | 1,563,331,000 | 1,604,600,000 | 1,557,844,000 | 1,501,445,000 | 1,369,424,000 | ||||||||
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 375,200,000 | 507,800,000 | 516,600,000 | 520,800,000 | 361,900,000 | 440,900,000 | 458,400,000 | 449,700,000 | 410,300,000 | 445,400,000 | 499,800,000 | 545,000,000 | 412,400,000 | 481,600,000 | 663,800,000 | 636,200,000 | 453,900,000 | 519,400,000 | 473,600,000 | 361,000,000 | 259,300,000 | 260,000,000 | 247,100,000 | 347,000,000 | 275,000,000 | 385,900,000 | 396,100,000 | 485,300,000 | 338,800,000 | 461,200,000 | 517,800,000 | 483,900,000 | 346,700,000 | 407,200,000 | 421,200,000 | 402,400,000 | 302,200,000 | 312,200,000 | 360,800,000 | 350,400,000 | 247,000,000 | 326,500,000 | 371,000,000 | 417,400,000 | 475,200,000 | 457,800,000 | 457,300,000 | 406,600,000 | 419,300,000 | 389,500,000 | 381,900,000 | 375,200,000 | 433,700,000 | 412,700,000 | 398,800,000 | 405,100,000 | 244,988,000 | 326,359,000 | 291,704,000 | 299,294,000 | 169,113,000 | 221,774,000 | 203,621,000 | 248,366,000 | 248,312,000 | 546,904,000 | 486,630,000 | 464,341,000 | 333,986,000 | 402,796,000 | 455,950,000 | 445,002,000 | 340,356,000 | 377,736,000 | 377,250,000 | 238,356,000 | 188,584,000 | 159,575,000 | 157,446,000 | 204,181,000 | 140,323,000 | 161,407,000 | 158,246,000 | 163,055,000 | 98,438,000 | 132,328,000 | 113,392,000 | 105,524,000 | 77,511,000 | 97,568,000 | 88,804,000 | 75,199,000 | |
accrued expenses | 150,000,000 | 147,500,000 | 133,700,000 | 136,700,000 | 144,400,000 | 132,800,000 | 146,600,000 | 118,300,000 | 118,500,000 | 130,300,000 | 134,600,000 | 113,700,000 | 118,800,000 | 160,400,000 | 175,800,000 | 132,100,000 | 148,200,000 | 117,000,000 | 116,600,000 | 122,600,000 | 88,900,000 | 103,200,000 | 76,800,000 | 85,800,000 | 67,400,000 | 94,400,000 | 79,300,000 | 84,600,000 | 77,400,000 | 89,000,000 | 83,000,000 | 91,500,000 | 83,600,000 | 103,500,000 | 88,800,000 | 94,700,000 | 83,700,000 | 101,800,000 | 79,900,000 | 94,700,000 | 83,000,000 | 99,900,000 | 82,700,000 | 93,800,000 | 138,100,000 | 108,100,000 | 107,800,000 | 110,400,000 | 97,400,000 | 88,900,000 | 84,100,000 | 56,700,000 | 62,600,000 | 66,900,000 | 55,200,000 | 56,800,000 | 45,774,000 | 65,782,000 | 50,317,000 | 54,632,000 | 51,730,000 | 59,842,000 | 54,597,000 | 59,132,000 | 59,982,000 | 244,073,000 | 125,982,000 | 47,866,000 | 37,863,000 | 59,589,000 | 51,542,000 | 58,662,000 | 36,481,000 | 51,827,000 | 56,016,000 | 27,973,000 | 19,234,000 | 22,784,000 | 19,066,000 | 18,790,000 | 17,561,000 | 63,567,000 | 56,620,000 | 55,992,000 | 53,265,000 | 54,888,000 | 41,955,000 | 44,512,000 | 40,894,000 | 45,683,000 | 41,523,000 | 35,887,000 | |
accrued compensation and retirement benefits | 198,100,000 | 201,200,000 | 179,500,000 | 155,900,000 | 195,200,000 | 194,100,000 | 173,800,000 | 139,800,000 | 213,900,000 | 203,300,000 | 181,800,000 | 143,700,000 | 240,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued insurance costs | 56,400,000 | 53,100,000 | 54,100,000 | 53,700,000 | 50,400,000 | 45,100,000 | 47,000,000 | 46,100,000 | 44,400,000 | 43,700,000 | 45,500,000 | 45,200,000 | 43,400,000 | 39,500,000 | 39,500,000 | 44,200,000 | 41,000,000 | 40,800,000 | 42,800,000 | 45,500,000 | 42,000,000 | 45,200,000 | 45,200,000 | 46,500,000 | 43,400,000 | 45,300,000 | 46,300,000 | 43,800,000 | 42,900,000 | 41,400,000 | 43,900,000 | 48,300,000 | 42,100,000 | 42,600,000 | 43,200,000 | 43,500,000 | 40,600,000 | 43,500,000 | 44,000,000 | 41,500,000 | 40,200,000 | 43,100,000 | 43,700,000 | 45,100,000 | 45,500,000 | 45,700,000 | 48,000,000 | 44,600,000 | 46,900,000 | 39,200,000 | 41,200,000 | 41,000,000 | 44,100,000 | 36,300,000 | 36,700,000 | 38,900,000 | 36,972,000 | 37,955,000 | 38,514,000 | 39,552,000 | 39,134,000 | 40,006,000 | 41,221,000 | 40,684,000 | 40,700,000 | 42,009,000 | 36,625,000 | 36,640,000 | 36,884,000 | 36,123,000 | 36,812,000 | 36,673,000 | 34,475,000 | 35,413,000 | 33,770,000 | 23,205,000 | 23,372,000 | 24,691,000 | 24,502,000 | 22,731,000 | 20,297,000 | ||||||||||||
current maturities of long-term debt | 700,000 | 300,000 | 400,200,000 | 399,900,000 | 399,700,000 | 399,500,000 | 300,000 | 300,000 | 86,934,000 | 86,383,000 | 7,825,000 | 81,411,000 | 82,053,000 | 93,877,000 | 119,001,000 | 45,522,000 | 51,476,000 | 71,815,000 | 33,684,000 | 33,840,000 | 32,257,000 | 22,257,000 | 96,358,000 | 46,556,000 | 44,525,000 | 49,525,000 | 48,525,000 | 48,525,000 | 48,400,000 | 46,400,000 | 23,400,000 | 23,400,000 | 23,400,000 | 22,400,000 | 22,400,000 | 22,325,000 | 22,325,000 | 325,000 | 325,000 | 325,000 | 325,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of operating lease liabilities | 67,700,000 | 64,500,000 | 64,000,000 | 62,900,000 | 61,400,000 | 60,100,000 | 57,400,000 | 56,300,000 | 56,200,000 | 55,700,000 | 54,600,000 | 53,200,000 | 52,500,000 | 53,300,000 | 53,900,000 | 54,900,000 | 58,600,000 | 48,900,000 | 50,100,000 | 51,100,000 | 51,000,000 | 50,200,000 | 51,700,000 | 52,400,000 | 52,500,000 | 51,400,000 | 50,400,000 | 50,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 848,100,000 | 984,000,000 | 1,348,100,000 | 1,329,900,000 | 1,213,000,000 | 1,272,500,000 | 883,500,000 | 857,400,000 | 843,600,000 | 878,700,000 | 937,800,000 | 975,400,000 | 1,375,300,000 | 1,479,200,000 | 1,665,600,000 | 1,198,300,000 | 1,065,000,000 | 1,007,100,000 | 904,900,000 | 823,700,000 | 613,000,000 | 601,900,000 | 642,000,000 | 735,600,000 | 675,300,000 | 788,500,000 | 760,800,000 | 877,400,000 | 699,100,000 | 840,000,000 | 899,400,000 | 874,100,000 | 703,700,000 | 781,200,000 | 747,800,000 | 766,000,000 | 656,000,000 | 1,003,700,000 | 1,078,000,000 | 1,071,400,000 | 989,700,000 | 698,100,000 | 711,300,000 | 784,800,000 | 878,200,000 | 762,500,000 | 746,200,000 | 713,700,000 | 776,800,000 | 671,200,000 | 699,900,000 | 575,400,000 | 675,700,000 | 644,500,000 | 702,600,000 | 695,600,000 | 508,595,000 | 658,934,000 | 538,517,000 | 544,654,000 | 417,569,000 | 448,276,000 | 484,854,000 | 546,098,000 | 650,165,000 | 1,113,116,000 | 830,497,000 | 727,957,000 | 599,864,000 | 639,118,000 | 680,661,000 | 697,220,000 | 550,739,000 | 665,186,000 | 602,465,000 | 411,793,000 | 333,819,000 | 303,607,000 | 286,599,000 | 324,999,000 | 288,780,000 | 292,267,000 | 276,215,000 | 273,486,000 | 202,824,000 | ||||||||
long-term debt | 1,420,200,000 | 1,381,500,000 | 1,025,500,000 | 1,073,100,000 | 742,800,000 | 867,800,000 | 1,143,300,000 | 1,142,600,000 | 1,141,900,000 | 1,141,600,000 | 1,140,900,000 | 1,140,200,000 | 1,139,400,000 | 1,138,800,000 | 1,138,000,000 | 1,642,800,000 | 1,642,000,000 | 1,641,400,000 | 1,640,600,000 | 1,639,700,000 | 1,638,900,000 | 1,638,300,000 | 1,426,900,000 | 1,772,300,000 | 1,523,600,000 | 1,578,200,000 | 1,944,900,000 | 2,122,200,000 | 2,138,500,000 | 1,981,100,000 | 1,932,700,000 | 1,947,100,000 | 1,809,400,000 | 1,896,000,000 | 1,990,100,000 | 1,951,900,000 | 1,846,700,000 | 1,679,700,000 | 1,684,700,000 | 1,640,300,000 | 1,427,900,000 | 1,986,100,000 | 2,094,300,000 | 2,268,500,000 | 2,230,300,000 | 2,093,200,000 | 2,091,000,000 | 2,112,900,000 | 2,219,900,000 | 1,063,800,000 | 1,278,800,000 | 1,519,000,000 | 1,419,000,000 | 1,463,900,000 | 1,012,800,000 | 990,500,000 | 855,085,000 | 944,231,000 | 923,446,000 | 928,410,000 | 849,375,000 | 1,062,339,000 | 1,181,303,000 | 1,374,018,000 | 1,671,732,000 | 2,153,222,000 | 1,105,386,000 | 1,075,351,000 | 1,008,765,000 | 1,239,551,000 | 1,241,716,000 | 1,266,806,000 | 1,083,095,000 | 1,153,001,000 | 1,036,088,000 | 325,950,000 | 301,275,000 | 365,275,000 | 325,475,000 | 351,600,000 | 380,850,000 | 478,850,000 | 492,000,000 | 497,000,000 | 469,250,000 | 483,655,000 | 283,175,000 | 308,940,000 | 344,080,000 | 358,390,000 | 345,015,000 | 328,800,000 | |
operating lease liabilities | 250,900,000 | 242,300,000 | 242,600,000 | 224,100,000 | 214,200,000 | 210,800,000 | 187,600,000 | 177,800,000 | 178,900,000 | 174,700,000 | 170,000,000 | 165,500,000 | 165,200,000 | 165,200,000 | 166,800,000 | 159,200,000 | 162,500,000 | 151,900,000 | 160,600,000 | 152,000,000 | 154,100,000 | 145,900,000 | 149,600,000 | 149,700,000 | 149,500,000 | 148,500,000 | 138,900,000 | 135,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term retirement benefits | 24,900,000 | 28,400,000 | 29,800,000 | 28,200,000 | 26,900,000 | 29,100,000 | 27,700,000 | 27,800,000 | 25,100,000 | 30,400,000 | 30,600,000 | 29,600,000 | 26,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 74,100,000 | 60,700,000 | 62,200,000 | 58,900,000 | 56,800,000 | 57,600,000 | 71,300,000 | 70,800,000 | 64,000,000 | 56,800,000 | 59,300,000 | 61,900,000 | 51,400,000 | 8,900,000 | 6,900,000 | 6,800,000 | 7,000,000 | 22,300,000 | 23,300,000 | 26,500,000 | 26,700,000 | 32,300,000 | 21,900,000 | 12,600,000 | 12,300,000 | 14,000,000 | 15,300,000 | 14,400,000 | 15,900,000 | 14,300,000 | 14,200,000 | 14,300,000 | 11,800,000 | 13,000,000 | 13,400,000 | 11,300,000 | 13,000,000 | 14,800,000 | 15,300,000 | 30,200,000 | 30,400,000 | 29,100,000 | 28,000,000 | 28,300,000 | 30,100,000 | 30,700,000 | 36,100,000 | 34,800,000 | 34,100,000 | 27,300,000 | 27,300,000 | 27,400,000 | 29,000,000 | 29,200,000 | 27,200,000 | 27,400,000 | 27,787,000 | 28,307,000 | 28,592,000 | ||||||||||||||||||||||||||||||||||
deferred income taxes | 575,600,000 | 537,000,000 | 537,700,000 | 537,200,000 | 537,500,000 | 501,800,000 | 501,700,000 | 493,100,000 | 494,000,000 | 475,500,000 | 476,300,000 | 476,200,000 | 476,600,000 | 480,500,000 | 482,100,000 | 483,200,000 | 484,800,000 | 456,000,000 | 456,200,000 | 456,200,000 | 455,600,000 | 445,700,000 | 436,300,000 | 434,800,000 | 469,300,000 | 439,000,000 | 439,300,000 | 439,300,000 | 440,100,000 | 430,400,000 | 437,500,000 | 441,800,000 | 440,800,000 | 624,600,000 | 626,800,000 | 628,600,000 | 626,900,000 | 627,600,000 | 629,000,000 | 630,000,000 | 46,400,000 | 46,400,000 | 46,400,000 | 38,900,000 | 38,900,000 | 38,900,000 | 35,800,000 | 35,800,000 | 30,500,000 | 33,700,000 | 35,300,000 | 33,400,000 | 9,600,000 | 9,600,000 | 9,600,000 | 333,029,000 | 334,062,000 | 335,466,000 | 2,241,000 | 80,540,000 | 70,842,000 | 70,836,000 | 70,933,000 | 22,915,000 | 23,143,000 | 23,141,000 | 23,136,000 | 23,721,000 | 19,693,000 | 23,707,000 | 35,624,000 | 35,656,000 | 35,982,000 | 36,001,000 | 24,573,000 | 24,592,000 | 24,584,000 | 24,584,000 | 17,947,000 | 17,947,000 | 17,936,000 | 17,954,000 | 14,954,000 | 14,789,000 | 14,789,000 | 14,789,000 | 18,648,000 | 18,648,000 | 18,463,000 | ||||
total liabilities | 3,193,800,000 | 3,233,900,000 | 3,245,900,000 | 3,251,400,000 | 2,791,200,000 | 2,939,600,000 | 2,815,100,000 | 2,769,500,000 | 2,747,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 5,000 shares authorized; none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares, ... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—51,735 and 53,715 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 7,257,600,000 | 7,400,200,000 | 7,320,200,000 | 7,214,500,000 | 7,334,700,000 | 7,433,500,000 | 7,724,400,000 | 8,025,600,000 | 7,798,900,000 | 7,823,600,000 | 7,702,100,000 | 7,432,100,000 | 7,173,600,000 | 6,960,500,000 | 6,942,500,000 | 6,599,500,000 | 6,155,300,000 | 5,943,500,000 | 5,700,600,000 | 5,415,300,000 | 5,193,200,000 | 5,125,500,000 | 5,068,900,000 | 5,028,600,000 | 5,189,500,000 | 5,061,900,000 | 4,936,000,000 | 4,789,800,000 | 4,637,900,000 | 4,583,000,000 | 4,470,600,000 | 4,275,900,000 | 4,144,100,000 | 3,876,600,000 | 3,812,200,000 | 3,742,000,000 | 3,663,200,000 | 3,633,200,000 | 3,614,500,000 | 3,542,600,000 | 3,480,000,000 | 3,479,900,000 | 3,457,600,000 | 3,397,800,000 | 3,261,300,000 | 3,193,100,000 | 3,123,400,000 | 3,026,400,000 | 2,955,600,000 | 2,897,700,000 | 2,776,500,000 | 2,697,500,000 | 2,599,800,000 | 2,437,300,000 | 2,360,700,000 | 2,271,500,000 | 2,188,725,000 | 2,156,322,000 | 2,114,688,000 | 2,059,953,000 | 2,020,343,000 | 1,934,732,000 | 1,900,534,000 | 1,913,146,000 | 1,900,360,000 | 1,841,090,000 | 1,695,722,000 | 1,542,216,000 | 1,439,598,000 | 1,362,230,000 | 1,274,574,000 | 1,154,352,000 | 1,046,339,000 | 974,557,000 | 871,393,000 | 775,164,000 | 704,530,000 | 645,905,000 | 599,145,000 | 552,936,000 | 508,147,000 | 467,108,000 | 424,902,000 | 373,484,000 | 344,962,000 | 335,955,000 | 325,348,000 | 320,862,000 | 317,189,000 | 317,157,000 | 309,051,000 | 299,777,000 | |
accumulated other comprehensive loss | -87,600,000 | -95,000,000 | -86,200,000 | -112,800,000 | -115,200,000 | -83,100,000 | -101,500,000 | -93,300,000 | -76,700,000 | -99,400,000 | -86,600,000 | -86,500,000 | -86,300,000 | -113,900,000 | -88,300,000 | -68,300,000 | -68,900,000 | -82,900,000 | -74,600,000 | -79,100,000 | -77,900,000 | -96,800,000 | -124,100,000 | -136,500,000 | -105,100,000 | -103,400,000 | -94,700,000 | -95,900,000 | -102,700,000 | -83,100,000 | -85,700,000 | -74,500,000 | -71,600,000 | -77,900,000 | -88,400,000 | -94,800,000 | -104,700,000 | -92,000,000 | -88,800,000 | -84,000,000 | -99,700,000 | -2,565,000 | -1,523,000 | -11,827,000 | -22,648,000 | -37,157,000 | -807,000 | -832,000 | -838,000 | -930,000 | -731,000 | -906,000 | -1,462,000 | -1,838,000 | -949,000 | -487,000 | -1,043,000 | ||||||||||||||||||||||||||||||||||||
total reliance stockholders’ equity | 7,170,100,000 | 7,305,300,000 | 7,234,100,000 | 7,101,800,000 | 7,219,600,000 | 7,350,500,000 | 7,623,000,000 | 7,932,400,000 | 7,722,300,000 | 7,724,300,000 | 7,615,600,000 | 7,345,700,000 | 7,087,400,000 | 6,846,700,000 | 6,854,300,000 | 6,531,300,000 | 6,086,500,000 | 5,860,700,000 | 5,631,700,000 | 5,342,800,000 | 5,115,400,000 | 5,039,800,000 | 4,953,900,000 | 4,892,200,000 | 5,206,600,000 | 5,073,400,000 | 4,941,000,000 | 4,829,800,000 | 4,671,600,000 | 4,995,500,000 | 4,946,200,000 | 4,750,500,000 | 4,667,100,000 | 4,414,900,000 | 4,331,100,000 | 4,245,100,000 | 4,148,800,000 | 4,123,400,000 | 4,100,800,000 | 4,012,000,000 | 3,914,100,000 | 3,919,800,000 | 4,032,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 9,400,000 | 10,500,000 | 10,000,000 | 11,800,000 | 11,000,000 | 10,700,000 | 10,000,000 | 10,300,000 | 10,500,000 | 10,900,000 | 9,900,000 | 8,700,000 | 8,500,000 | 8,800,000 | 8,800,000 | 7,400,000 | 7,200,000 | 7,200,000 | 7,300,000 | 6,200,000 | 7,300,000 | 7,500,000 | 7,600,000 | 7,100,000 | 7,500,000 | 8,300,000 | 8,500,000 | 9,400,000 | 7,900,000 | 34,800,000 | 34,600,000 | 33,100,000 | 32,800,000 | 31,000,000 | 31,200,000 | 30,900,000 | 30,300,000 | 29,800,000 | 28,600,000 | 28,400,000 | 28,600,000 | 30,700,000 | 30,000,000 | 29,900,000 | 10,300,000 | 9,900,000 | 10,500,000 | 9,800,000 | 9,300,000 | 9,100,000 | 10,400,000 | 9,800,000 | 9,100,000 | 8,000,000 | 8,200,000 | 6,900,000 | 6,382,000 | 5,862,000 | 4,113,000 | 2,027,000 | 1,690,000 | 2,227,000 | 2,642,000 | 2,264,000 | |||||||||||||||||||||||||||||
total equity | 7,179,500,000 | 7,315,800,000 | 7,244,100,000 | 7,113,600,000 | 7,230,600,000 | 7,361,200,000 | 7,633,000,000 | 7,942,700,000 | 7,732,800,000 | 7,735,200,000 | 7,625,500,000 | 7,354,400,000 | 7,095,900,000 | 6,855,500,000 | 6,863,100,000 | 6,538,700,000 | 6,093,700,000 | 5,867,900,000 | 5,639,000,000 | 5,349,000,000 | 5,122,700,000 | 5,047,300,000 | 4,961,500,000 | 4,899,300,000 | 5,214,100,000 | 5,081,700,000 | 4,949,500,000 | 4,839,200,000 | 4,679,500,000 | 5,030,300,000 | 4,980,800,000 | 4,783,600,000 | 4,699,900,000 | 4,445,900,000 | 4,362,300,000 | 4,276,000,000 | 4,179,100,000 | 4,153,200,000 | 4,129,400,000 | 4,040,400,000 | 3,942,700,000 | 3,950,500,000 | 4,062,300,000 | 4,010,600,000 | 4,119,600,000 | 4,054,200,000 | 3,950,000,000 | 3,831,000,000 | 3,722,800,000 | 3,655,900,000 | 3,485,500,000 | 3,375,200,000 | 3,274,500,000 | 3,092,700,000 | 3,030,600,000 | 2,928,800,000 | 2,830,114,000 | 2,781,450,000 | 2,724,887,000 | 2,665,748,000 | 2,608,122,000 | 2,502,239,000 | 2,453,043,000 | 2,445,262,000 | |||||||||||||||||||||||||||||
total liabilities and equity | 10,373,300,000 | 10,549,700,000 | 10,490,000,000 | 10,365,000,000 | 10,021,800,000 | 10,300,800,000 | 10,448,100,000 | 10,712,200,000 | 10,480,300,000 | 10,492,900,000 | 10,440,400,000 | 10,203,200,000 | 10,329,900,000 | 10,202,200,000 | 10,402,700,000 | 10,114,200,000 | 9,536,000,000 | 9,252,400,000 | 8,930,000,000 | 8,549,000,000 | 8,106,800,000 | 7,998,700,000 | 7,724,100,000 | 8,085,500,000 | 8,131,100,000 | 8,130,900,000 | 8,327,100,000 | 8,504,200,000 | 8,044,900,000 | 8,372,600,000 | 8,352,600,000 | 8,147,900,000 | 7,751,000,000 | 7,846,900,000 | 7,831,200,000 | 7,724,400,000 | 7,411,300,000 | 7,584,900,000 | 7,644,600,000 | 7,519,500,000 | 7,121,600,000 | 7,455,600,000 | 7,691,200,000 | 7,887,600,000 | 8,034,700,000 | 7,714,700,000 | 7,596,700,000 | 7,492,300,000 | 7,575,600,000 | 5,981,100,000 | 6,030,400,000 | 6,035,300,000 | 5,931,800,000 | 5,728,000,000 | 5,218,500,000 | 5,088,500,000 | 4,668,893,000 | 4,817,523,000 | 4,618,520,000 | 4,571,701,000 | 4,306,777,000 | 4,464,342,000 | 4,564,459,000 | 4,807,504,000 | |||||||||||||||||||||||||||||
income taxes payable | 9,600,000 | 46,900,000 | 21,200,000 | 66,400,000 | 141,300,000 | 64,300,000 | 36,500,000 | 17,900,000 | 81,500,000 | 21,200,000 | 11,200,000 | 41,200,000 | 2,600,000 | 8,500,000 | 40,800,000 | 19,700,000 | 2,700,000 | 57,600,000 | 6,200,000 | 33,200,000 | 3,000,000 | 6,700,000 | 8,400,000 | 49,600,000 | 4,700,000 | 18,300,000 | 18,800,000 | 7,930,000 | 12,533,000 | 26,064,000 | 34,045,000 | 1,918,000 | 36,741,000 | 17,055,000 | 17,059,000 | 42,969,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—52,383 and 53,715 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—52,593 and 53,715 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—52,889 and 53,715 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—53,715 at december 31, 2024 and 57,271 at december 31, 2023 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land | 294,300,000 | 292,800,000 | 282,600,000 | 281,700,000 | 281,600,000 | 270,000,000 | 263,300,000 | 262,700,000 | 260,800,000 | 260,700,000 | 259,100,000 | 260,100,000 | 256,200,000 | 256,400,000 | 255,500,000 | 260,100,000 | 258,200,000 | 256,700,000 | 239,500,000 | 239,800,000 | 236,500,000 | 237,300,000 | 234,400,000 | 233,900,000 | 231,100,000 | 230,500,000 | 229,500,000 | 229,700,000 | 232,800,000 | 230,200,000 | 230,000,000 | 228,200,000 | 226,800,000 | 206,400,000 | 202,700,000 | 196,200,000 | 196,600,000 | 197,200,000 | 197,500,000 | 192,900,000 | 192,500,000 | 191,700,000 | 186,100,000 | 170,800,000 | 155,400,000 | 148,300,000 | 149,500,000 | 147,500,000 | 142,700,000 | 138,800,000 | 139,400,000 | 137,140,000 | 136,099,000 | 133,103,000 | 131,172,000 | 131,009,000 | 131,115,000 | 128,515,000 | 126,901,000 | 125,096,000 | 122,182,000 | 118,816,000 | 116,253,000 | 115,294,000 | 117,879,000 | 110,435,000 | 108,994,000 | 108,022,000 | 107,148,000 | 106,237,000 | 64,539,000 | 60,207,000 | 59,176,000 | 58,887,000 | 57,907,000 | 57,982,000 | 57,148,000 | 56,803,000 | 57,077,000 | 57,077,000 | 57,088,000 | 52,016,000 | 52,479,000 | 52,469,000 | 51,815,000 | 49,730,000 | 48,944,000 | ||||||
buildings | 1,648,100,000 | 1,627,100,000 | 1,534,500,000 | 1,510,900,000 | 1,469,300,000 | 1,434,900,000 | 1,381,000,000 | 1,359,300,000 | 1,338,100,000 | 1,298,600,000 | 1,281,800,000 | 1,285,000,000 | 1,266,200,000 | 1,253,100,000 | 1,233,000,000 | 1,240,000,000 | 1,231,900,000 | 1,215,800,000 | 1,211,500,000 | 1,195,100,000 | 1,183,700,000 | 1,180,700,000 | 1,166,800,000 | 1,158,900,000 | 1,136,300,000 | 1,122,600,000 | 1,106,600,000 | 1,095,300,000 | 1,087,100,000 | 1,076,200,000 | 1,067,900,000 | 1,059,200,000 | 1,045,700,000 | 1,037,400,000 | 1,029,900,000 | 1,006,300,000 | 986,900,000 | 990,500,000 | 986,700,000 | 967,800,000 | 951,700,000 | 945,300,000 | 911,400,000 | 925,500,000 | 734,600,000 | 677,500,000 | 672,700,000 | 660,900,000 | 634,300,000 | 612,800,000 | 613,500,000 | 594,329,000 | 574,708,000 | 567,976,000 | 555,926,000 | 543,590,000 | 530,967,000 | 521,380,000 | 511,416,000 | 506,781,000 | 464,636,000 | 450,089,000 | 426,997,000 | 417,677,000 | 415,263,000 | 407,469,000 | 396,412,000 | 385,851,000 | 386,075,000 | 371,561,000 | 291,868,000 | 281,986,000 | 273,346,000 | 262,917,000 | 260,994,000 | 261,228,000 | 260,383,000 | 256,286,000 | 257,202,000 | 256,708,000 | 253,657,000 | 180,769,000 | 181,491,000 | 180,995,000 | 182,841,000 | 176,489,000 | 169,642,000 | ||||||
machinery and equipment | 2,902,100,000 | 2,813,600,000 | 2,743,600,000 | 2,700,400,000 | 2,645,900,000 | 2,578,900,000 | 2,507,900,000 | 2,446,900,000 | 2,385,000,000 | 2,346,000,000 | 2,292,100,000 | 2,241,400,000 | 2,208,600,000 | 2,184,800,000 | 2,137,800,000 | 2,107,800,000 | 2,086,900,000 | 2,075,200,000 | 2,062,500,000 | 2,044,400,000 | 2,005,700,000 | 1,958,400,000 | 1,916,300,000 | 1,880,100,000 | 1,830,700,000 | 1,797,400,000 | 1,765,400,000 | 1,738,600,000 | 1,712,200,000 | 1,689,400,000 | 1,663,700,000 | 1,647,300,000 | 1,643,400,000 | 1,649,500,000 | 1,617,100,000 | 1,569,800,000 | 1,553,800,000 | 1,539,400,000 | 1,502,000,000 | 1,441,300,000 | 1,406,300,000 | 1,363,800,000 | 1,330,200,000 | 1,305,000,000 | 1,136,000,000 | 1,097,000,000 | 1,056,300,000 | 1,013,900,000 | 969,300,000 | 926,400,000 | 909,300,000 | 898,077,000 | 860,136,000 | 859,332,000 | 838,906,000 | 829,154,000 | 829,785,000 | 830,931,000 | 815,443,000 | 810,054,000 | 830,483,000 | 712,497,000 | 689,127,000 | 669,671,000 | 631,364,000 | 612,201,000 | 586,100,000 | 565,951,000 | 547,087,000 | 520,817,000 | 423,327,000 | 403,403,000 | 395,827,000 | 383,521,000 | 378,121,000 | 370,229,000 | 365,508,000 | 359,608,000 | 354,042,000 | 349,933,000 | 346,273,000 | 242,447,000 | 239,759,000 | 237,912,000 | 243,970,000 | 239,603,000 | 209,657,000 | ||||||
accumulated depreciation | -2,341,500,000 | -2,295,900,000 | -2,251,400,000 | -2,244,600,000 | -2,207,800,000 | -2,167,700,000 | -2,127,400,000 | -2,094,300,000 | -2,054,100,000 | -2,017,000,000 | -1,981,300,000 | -1,949,700,000 | -1,928,400,000 | -1,897,200,000 | -1,856,600,000 | -1,815,700,000 | -1,777,600,000 | -1,738,400,000 | -1,721,800,000 | -1,684,100,000 | -1,650,100,000 | -1,613,100,000 | -1,578,800,000 | -1,543,000,000 | -1,516,700,000 | -1,484,100,000 | -1,447,200,000 | -1,407,300,000 | -1,381,000,000 | -1,347,000,000 | -1,310,200,000 | -1,272,500,000 | -1,250,500,000 | -1,216,100,000 | -1,177,800,000 | -1,136,800,000 | -626,100,000 | -604,241,000 | -585,583,000 | -577,523,000 | -543,499,000 | -522,494,000 | -504,183,000 | -486,145,000 | -463,867,000 | -443,225,000 | -425,602,000 | -409,833,000 | -393,747,000 | -378,007,000 | -368,533,000 | -348,307,000 | -333,188,000 | -317,152,000 | -304,130,000 | -288,718,000 | -275,096,000 | -265,877,000 | -257,425,000 | -247,383,000 | -238,753,000 | -230,626,000 | -221,211,000 | -212,177,000 | -204,150,000 | -196,847,000 | -187,345,000 | -177,531,000 | -171,507,000 | -165,187,000 | -176,260,000 | -168,469,000 | -140,463,000 | ||||||||||||||||||||
issued and outstanding shares—54,119 at september 30, 2024 and 57,271 at december 31, 2023 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—55,627 at june 30, 2024 and 57,271 at december 31, 2023 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—57,426 at march 31, 2024 and 57,271 at december 31, 2023 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt and short-term borrowings | 300,000 | 300,000 | 300,000 | 8,200,000 | 508,200,000 | 509,500,000 | 509,700,000 | 5,000,000 | 5,000,000 | 4,900,000 | 5,300,000 | 5,200,000 | 6,000,000 | 5,800,000 | 64,900,000 | 64,800,000 | 64,900,000 | 65,200,000 | 65,300,000 | 65,300,000 | 65,200,000 | 89,100,000 | 104,400,000 | 101,200,000 | 92,000,000 | 79,700,000 | 78,900,000 | 71,300,000 | 82,500,000 | 426,200,000 | 484,700,000 | 493,800,000 | 500,800,000 | 109,400,000 | 107,100,000 | 100,200,000 | 91,700,000 | 39,200,000 | 36,800,000 | 39,300,000 | 114,600,000 | 86,600,000 | 88,800,000 | 12,200,000 | 12,100,000 | 14,200,000 | 99,600,000 | 96,900,000 | 86,232,000 | 150,816,000 | 86,966,000 | ||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—57,271 at december 31, 2023 and 58,787 at december 31, 2022 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 90,300,000 | 97,300,000 | 97,300,000 | 84,800,000 | 82,400,000 | 81,300,000 | 90,100,000 | 84,300,000 | 80,400,000 | 77,700,000 | 79,500,000 | 71,800,000 | 62,100,000 | 56,400,000 | 43,900,000 | 46,600,000 | 47,500,000 | 49,500,000 | 45,400,000 | 43,600,000 | 46,200,000 | 46,800,000 | 45,800,000 | 40,900,000 | 39,100,000 | 39,100,000 | 35,700,000 | 35,000,000 | 38,700,000 | 38,200,000 | 35,900,000 | 35,900,000 | 35,500,000 | 35,000,000 | 34,300,000 | 32,400,000 | 33,400,000 | 33,000,000 | 33,600,000 | 29,500,000 | 28,200,000 | 29,700,000 | 27,800,000 | 28,100,000 | 17,900,000 | 16,600,000 | 17,000,000 | 17,038,000 | 17,432,000 | 16,632,000 | 13,468,000 | 13,295,000 | 13,411,000 | 9,845,000 | 9,404,000 | 29,789,000 | 22,112,000 | 12,878,000 | 11,958,000 | 13,043,000 | 15,125,000 | 14,038,000 | 16,901,000 | 15,856,000 | 26,864,000 | 24,445,000 | 60,145,000 | 57,273,000 | 38,767,000 | 29,670,000 | 28,948,000 | 29,509,000 | 29,876,000 | 31,560,000 | 32,181,000 | 32,662,000 | 24,065,000 | 14,422,000 | 15,382,000 | 16,238,000 | 14,702,000 | 13,704,000 | 11,401,000 | ||||||||||
issued and outstanding shares—58,090 at september 30, 2023 and 58,787 at december 31, 2022 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—58,536 at june 30, 2023 and 58,787 at december 31, 2022 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—58,840 at march 31, 2023 and 58,787 at december 31, 2022 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—58,787 at december 31, 2022 and 61,806 at december 31, 2021 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued compensation and retirement costs | 234,900,000 | 222,900,000 | 184,600,000 | 294,000,000 | 239,600,000 | 198,600,000 | 156,800,000 | 165,800,000 | 137,500,000 | 135,100,000 | 127,900,000 | 172,100,000 | 146,300,000 | 123,400,000 | 106,300,000 | 174,800,000 | 156,700,000 | 141,800,000 | 108,400,000 | 139,300,000 | 128,500,000 | 113,000,000 | 96,500,000 | 140,800,000 | 120,000,000 | 108,600,000 | 91,000,000 | 118,700,000 | 119,200,000 | 106,800,000 | 95,100,000 | 124,700,000 | 105,000,000 | 87,900,000 | 112,800,000 | 98,600,000 | 67,000,000 | 103,900,000 | 90,300,000 | 73,600,000 | 100,100,000 | 84,400,000 | 69,500,000 | 85,065,000 | 78,022,000 | 71,016,000 | 63,579,000 | 67,012,000 | 61,459,000 | 55,047,000 | 54,700,000 | 123,707,000 | 125,044,000 | 85,900,000 | 69,823,000 | 95,539,000 | 82,571,000 | 80,282,000 | 63,613,000 | 92,905,000 | 82,409,000 | 67,432,000 | 34,009,000 | 52,354,000 | 47,255,000 | 36,922,000 | 30,759,000 | 64,061,000 | |||||||||||||||||||||||||
deferred compensation and retirement costs | 74,100,000 | 80,200,000 | 85,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—59,022 at september 30, 2022 and 61,806 at december 31, 2021 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—60,869 at june 30, 2022 and 61,806 at december 31, 2021 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—61,948 at march 31, 2022 and 61,806 at december 31, 2021 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term retirement costs | 81,000,000 | 105,800,000 | 105,400,000 | 101,900,000 | 95,800,000 | 87,300,000 | 85,900,000 | 81,200,000 | 87,000,000 | 81,000,000 | 78,400,000 | 76,200,000 | 71,800,000 | 76,500,000 | 88,000,000 | 87,000,000 | 85,400,000 | 86,200,000 | 90,800,000 | 90,600,000 | 89,600,000 | 105,900,000 | 108,200,000 | 107,200,000 | 103,800,000 | 103,900,000 | 104,700,000 | 103,700,000 | 82,500,000 | 84,700,000 | 83,800,000 | 102,000,000 | 100,900,000 | 95,600,000 | 88,700,000 | 88,900,000 | 91,500,000 | 72,000,000 | 74,300,000 | 74,200,000 | 74,749,000 | 71,572,000 | 69,016,000 | 55,854,000 | 54,576,000 | 35,739,000 | 35,851,000 | 14,979,000 | 15,660,000 | 16,030,000 | 15,435,000 | 14,731,000 | |||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—61,806 at december 31, 2021 and 63,600 at december 31, 2020 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 62,694 at september 30, 2021 and 63,600 at december 31, 2020 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 63,568 at june 30, 2021 and 63,600 at december 31, 2020 | 5,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 63,707 at march 31, 2021 and 63,600 at december 31, 2020 | 6,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 63,600 at december 31, 2020 and 66,854 at december 31, 2019 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 63,756 at september 30, 2020 and 66,854 at december 31, 2019 | 11,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 63,654 at june 30, 2020 and 66,854 at december 31, 2019 | 9,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 63,641 at march 31, 2020 and 66,854 at december 31, 2019 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 66,854 at december 31, 2019 and 66,882 at december 31, 2018 | 122,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 66,656 at september 30, 2019 and 66,882 at december 31, 2018 | 114,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 66,654 at june 30, 2019 and 66,882 at december 31, 2018 | 99,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 67,235 at march 31, 2019 and 66,882 at december 31, 2018 | 135,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 66,882 at december 31, 2018 and 72,610 at december 31, 2017 | 136,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 200,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 71,443,121 at september 30, 2018 and 72,609,540 at december 31, 2017 | 495,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,350,258 at june 30, 2018 and 72,609,540 at december 31, 2017 | 561,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,342,804 at march 31, 2018 and 72,609,540 at december 31, 2017 | 549,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,609,540 at december 31, 2017 and 72,682,793 at december 31, 2016 | 594,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,913,683 at september 30, 2017 and 72,682,793 at december 31, 2016 | 616,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,901,625 at june 30, 2017 and 72,682,793 at december 31, 2016 | 607,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,879,606 at march 31, 2017 and 72,682,793 at december 31, 2016 | 597,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,682,793 at december 31, 2016 and 71,739,072 at december 31, 2015 | 590,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,563,344 at september 30, 2016 and 71,739,072 at december 31, 2015 | 582,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,503,979 at june 30, 2016 and 71,739,072 at december 31, 2015 | 575,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 72,222,793 at march 31, 2016 and 71,739,072 at december 31, 2015 | 553,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 71,739,072 at december 31, 2015 and 77,337,251 at december 31, 2014 | 533,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 72,400,959 at september 30, 2015 and 77,337,251 at december 31, 2014 | 532,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 74,379,301 at june 30, 2015 and 77,337,251 at december 31, 2014 | 641,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, no par value: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 831,600,000 | 805,000,000 | 678,300,000 | 563,092,000 | 559,618,000 | 646,406,000 | 709,122,000 | 320,402,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 74,749,917 at march 31, 2015 and 77,337,251 at december 31, 2014, stated capital | 656,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total reliance shareholders’ equity | 3,980,700,000 | 4,109,300,000 | 4,044,300,000 | 3,939,500,000 | 3,821,200,000 | 3,713,500,000 | 3,646,800,000 | 3,475,100,000 | 3,365,400,000 | 3,265,400,000 | 3,084,700,000 | 3,022,400,000 | 2,921,900,000 | 2,823,732,000 | 2,775,588,000 | 2,720,774,000 | 2,663,721,000 | 2,606,432,000 | 2,500,012,000 | 2,450,401,000 | 2,442,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in unconsolidated entities | 15,400,000 | 15,100,000 | 14,700,000 | 16,400,000 | 16,000,000 | 15,500,000 | 16,800,000 | 16,700,000 | 16,400,000 | 16,800,000 | 16,500,000 | 18,100,000 | 18,274,000 | 15,641,000 | 15,977,000 | 21,225,000 | 20,880,000 | 20,190,000 | 20,874,000 | 20,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 78,074,226 at september 30, 2014 and 77,492,017 at december 31, 2013, stated capital | 866,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 77,941,158 at june 30, 2014 and 77,492,017 at december 31, 2013, stated capital | 852,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, no par value: authorized shares — 5,000,000 none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 76,920,713 at june 30, 2013 and 76,042,546 at december 31, 2012, stated capital | 779,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 76,647,562 at march 31, 2013 and 76,042,546 at december 31, 2012, stated capital | 760,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 5,000,000 none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares – 75,540,898 at september 30, 2012 and 75,007,694 at december 31, 2011, stated capital | 694,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 3,700,000 | 16,800,000 | 17,000,000 | 10,275,000 | 2,966,000 | 3,695,000 | -32,016,000 | 5,735,000 | 13,668,000 | 12,507,000 | 20,245,000 | 23,343,000 | 13,444,000 | 784,000 | -1,631,000 | 2,931,000 | 2,678,000 | 781,000 | 325,000 | -351,000 | 521,000 | 632,000 | 452,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 75,122,110 at march 31, 2012 and 75,007,694 at december 31, 2011, stated capital | 666,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 74,967,048 at september 30, 2011 and 74,639,223 at december 31, 2010, stated capital | 650,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 74,875,228 at june 30, 2011 and 74,639,223 at december 31, 2010, stated capital | 644,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 74,733,404 at march 31, 2011 and 74,639,223 at december 31, 2010, stated capital | 633,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment: - sum | 1,025,305,000 | 985,360,000 | 982,888,000 | 982,505,000 | 981,259,000 | 987,684,000 | 994,681,000 | 989,893,000 | 998,706,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 74,639,223 at december 31, 2010 and 73,750,771 at december 31, 2009, stated capital | 624,732,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 74,501,093 at september 30, 2010 and 73,750,771 at december 31, 2009, stated capital | 616,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 74,258,946 at june 30, 2010 and 73,750,771 at december 31, 2009, stated capital | 608,651,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of capital lease obligations | 663,000 | 663,000 | 655,000 | 647,000 | 638,000 | 638,000 | 637,000 | 631,000 | 625,000 | 641,000 | 634,000 | 624,000 | 565,000 | 559,000 | 553,000 | 547,000 | 542,000 | 536,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations | 3,018,000 | 3,182,000 | 3,350,000 | 3,513,000 | 3,674,000 | 3,833,000 | 4,008,000 | 4,179,000 | 4,345,000 | 4,495,000 | 4,657,000 | 4,808,000 | 5,004,000 | 4,956,000 | 5,098,000 | 5,238,000 | 5,377,000 | 5,515,000 | 5,542,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term retirement costs and other long-term liabilities | 94,405,000 | 92,632,000 | 109,124,000 | 103,139,000 | 99,397,000 | 94,361,000 | 78,964,000 | 67,129,000 | 63,447,000 | 62,224,000 | 52,233,000 | 46,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reliance shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares – 5,000,000 none issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares – 100,000,000 issued and outstanding shares – 74,103,570 at march 31, 2010 and 73,750,771 at december 31, 2009, stated capital | 600,073,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 3,534,000 | 48,785,000 | 48,310,000 | 60,525,000 | 82,949,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 73,750,771 at december 31, 2009 and 73,312,714 at december 31, 2008, stated capital | 587,612,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 73,489,071 at september 30, 2009 and 73,312,714 at december 31, 2008, stated capital | 577,107,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 73,464,297 at june 30, 2009 and 73,312,714 at december 31, 2008, stated capital | 572,515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 73,325,574 at march 31, 2009 and 73,312,714 at december 31, 2008, stated capital | 567,009,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 3,632,000 | 4,695,000 | 1,771,000 | 1,763,000 | 1,699,000 | 1,529,000 | 1,450,000 | 1,336,000 | 1,246,000 | 1,167,000 | 1,072,000 | 987,000 | 17,128,000 | 14,648,000 | 13,882,000 | 17,571,000 | 15,536,000 | 15,252,000 | 15,016,000 | 11,206,000 | 9,382,000 | 9,888,000 | 9,893,000 | 9,982,000 | 10,717,000 | 10,107,000 | 10,611,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 73,312,714 at december 31, 2008 and 74,906,824 at december 31, 2007, stated capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 2,431,436,000 | 2,406,443,000 | 2,264,933,000 | 2,093,168,000 | 2,106,249,000 | 2,023,993,000 | 2,005,465,000 | 1,864,258,000 | 1,746,398,000 | 1,673,191,000 | 1,567,831,000 | 1,102,413,000 | 1,029,865,000 | 967,501,000 | 920,068,000 | 873,519,000 | 822,552,000 | 777,882,000 | 734,264,000 | 679,404,000 | 647,619,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 5,195,485,000 | 6,085,144,000 | 4,473,253,000 | 4,165,271,000 | 3,983,477,000 | 4,151,071,000 | 4,176,580,000 | 4,075,325,000 | 3,614,173,000 | 3,732,685,000 | 3,460,694,000 | 1,926,875,000 | 1,769,070,000 | 1,728,216,000 | 1,617,072,000 | 1,638,033,000 | 1,563,331,000 | 1,604,600,000 | 1,557,844,000 | 1,501,445,000 | 1,369,424,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment, at cost: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment, at cost: - sum | 991,699,000 | 871,569,000 | 838,630,000 | 824,635,000 | 795,973,000 | 781,798,000 | 758,318,000 | 742,672,000 | 736,180,000 | 709,897,000 | 504,638,000 | 479,719,000 | 470,924,000 | 457,942,000 | 458,269,000 | 458,813,000 | 461,828,000 | 460,520,000 | 464,171,000 | 466,871,000 | 469,673,000 | 297,701,000 | 302,222,000 | 306,189,000 | 302,366,000 | 297,353,000 | 287,780,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 73,230,947 at june 30, 2008 and 74,906,824 at december 31, 2007, stated capital | 555,543,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 72,663,498 at march 31, 2008 and 74,906,824 at december 31, 2007, stated capital | 538,445,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 74,906,824 at december 31, 2007 and 75,702,046 at december 31, 2006, stated capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 74,618,149 at september 30, 2007 and 75,702,046 at december 31, 2006, stated capital | 638,420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 76,281,228 at june 30, 2007 and 75,702,046 at december 31, 2006, stated capital | 717,447,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 75,702,046 and 66,217,998 at december 31, 2006 and 2005, respectively, stated capital | 701,690,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 75,460,946 at september 30, 2006 and 66,217,998 at december 31, 2005, stated capital | 695,703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 75,437,196 at june 30, 2006 and 66,217,998 at december 31, 2005, stated capital | 693,760,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 33,160,050 at march 31, 2006 and 33,108,999 at december 31, 2005, respectively, stated capital | 326,468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 33,108,999 and 32,669,967 at december 31, 2005 and 2004, respectively, stated capital | 325,010,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of capital leases | 639,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 32,986,924 at september 30, 2005 and 32,669,967 at december 31, 2004, stated capital | 321,947,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 32,905,674 at march 31, 2005 and 32,669,967 at december 31, 2004, respectively, stated capital | 319,951,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 32,669,967 and 32,225,872 at december 31, 2004 and 2003, respectively, stated capital | 313,953,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
wages and related accruals | 37,868,000 | 31,924,000 | 25,014,000 | 22,696,000 | 21,185,000 | 15,605,000 | 14,626,000 | 20,160,000 | 18,946,000 | 16,384,000 | 12,934,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares – 5,000,000 none issued and outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares – 100,000,000 issued and outstanding shares 32,575,292 at september 30, 2004 and 32,225,872 at december 31, 2003, stated capital | 311,581,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares - 5,000,000 none issued and outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares - 100,000,000 issued and outstanding shares 32,518,892 at june 30, 2004 and 32,225,872 at december 31, 2003, stated capital | 310,194,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill, net of accumulated amortization of 33,024 at march 31, 2004 and december 31, 2003 | 325,434,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 100,000,000 issued and outstanding shares — 32,378,542 at march 31, 2004 and 32,225,872 at december 31, 2003, respectively, stated capital | 306,758,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 32,225,872 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 31,752,087 at december 31, 2003 and 2002, respectively, stated capital | 303,587,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
none issued and outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in 50%-owned company | 12,038,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill, net of accumulated amortization of 33,024 and 26,254 at december 31, 2002 and 2001, respectively | 284,276,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill, net of accumulated amortization of 33,024 at september 30, 2002 and 26,254 at december 31, 2001 | 291,241,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill, net of accumulated amortization of 33,024 at june 30, 2002 and december 31, 2001 | 282,897,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill, net of accumulated amortization of 26,254 at march 31, 2002 and december 31, 2001 | 250,103,000 |
Cashflow Statements:
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 | 2022-09-30 | 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 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 190,000,000 | 234,200,000 | 200,500,000 | 106,000,000 | 199,900,000 | 268,300,000 | 303,800,000 | 273,400,000 | 296,000,000 | 386,300,000 | 384,400,000 | 351,300,000 | 394,400,000 | 573,900,000 | 524,600,000 | 422,300,000 | 396,700,000 | 330,200,000 | 268,200,000 | 130,500,000 | 98,300,000 | 80,700,000 | 62,900,000 | 166,300,000 | 163,900,000 | 184,300,000 | 191,600,000 | 87,300,000 | 150,300,000 | 233,100,000 | 171,100,000 | 303,800,000 | 99,000,000 | 104,800,000 | 113,400,000 | 62,900,000 | 50,600,000 | 102,100,000 | 93,500,000 | 68,900,000 | 52,800,000 | 91,600,000 | 102,900,000 | 96,900,000 | 97,800,000 | 87,900,000 | 96,000,000 | 81,900,000 | 84,500,000 | 99,400,000 | 110,200,000 | 117,900,000 | 86,300,000 | 100,200,000 | 93,600,000 | 40,772,000 | 49,285,000 | 62,805,000 | 44,987,000 | 92,267,000 | 42,077,000 | 66,288,000 | 152,498,000 | 156,596,000 | 107,395,000 | 79,910,000 | 93,565,000 | 122,784,000 | 111,696,000 | 74,642,000 | 107,505,000 | 100,505,000 | 71,855,000 | 60,588,000 | 49,437,000 | 49,049,000 | 46,363,000 | 42,952,000 | 44,140,000 | 52,797,000 | 29,839,000 | 9,686,000 | 12,353,000 | 6,392,000 | 5,579,000 | 1,937,000 | 9,965,000 | 10,774,000 | 7,491,000 | ||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 70,500,000 | 69,700,000 | 68,700,000 | 70,600,000 | 67,900,000 | 66,600,000 | 63,600,000 | 62,900,000 | 60,600,000 | 60,800,000 | 61,100,000 | 59,100,000 | 58,100,000 | 56,700,000 | 58,500,000 | 56,900,000 | 56,500,000 | 56,400,000 | 57,400,000 | 57,000,000 | 56,100,000 | 54,800,000 | 54,400,000 | 54,000,000 | 53,400,000 | 53,400,000 | 54,300,000 | 54,100,000 | 54,200,000 | 54,000,000 | 55,000,000 | 55,200,000 | 55,300,000 | 55,100,000 | 55,500,000 | 56,100,000 | 53,900,000 | 54,400,000 | 54,900,000 | 55,300,000 | 54,000,000 | 52,700,000 | 51,900,000 | 49,900,000 | 37,300,000 | 36,500,000 | 35,500,000 | 33,000,000 | 31,701,000 | 29,847,000 | 30,425,000 | ||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 15,100,000 | 15,900,000 | 12,200,000 | 13,800,000 | 16,100,000 | 13,900,000 | 13,000,000 | 16,600,000 | 16,800,000 | 18,100,000 | 13,500,000 | 16,900,000 | 18,600,000 | 18,000,000 | 11,800,000 | 15,700,000 | 17,200,000 | 23,200,000 | 14,700,000 | 12,300,000 | 11,900,000 | 9,100,000 | 8,900,000 | 13,900,000 | 15,200,000 | 13,900,000 | 8,200,000 | 11,700,000 | 14,500,000 | 12,900,000 | 6,400,000 | 10,100,000 | 8,400,000 | 9,400,000 | 5,500,000 | 6,600,000 | 6,400,000 | 8,100,000 | 3,300,000 | 3,700,000 | 5,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other | -3,900,000 | -11,700,000 | 6,500,000 | -700,000 | 1,300,000 | 900,000 | 2,800,000 | 4,400,000 | 900,000 | -5,500,000 | -100,000 | 800,000 | -1,400,000 | -1,800,000 | 4,900,000 | 4,600,000 | 400,000 | -2,100,000 | 400,000 | 3,600,000 | -3,000,000 | 3,600,000 | 9,700,000 | 4,600,000 | 3,300,000 | -200,000 | 1,800,000 | 5,500,000 | 2,700,000 | 1,100,000 | 3,000,000 | 2,800,000 | -700,000 | 1,600,000 | 4,000,000 | 1,800,000 | 3,400,000 | 1,500,000 | 1,000,000 | 2,100,000 | 2,600,000 | 4,100,000 | 1,000,000 | 2,900,000 | 2,300,000 | 2,100,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -4,200,000 | 5,300,000 | -332,100,000 | 219,300,000 | 90,300,000 | 69,400,000 | -211,600,000 | 197,600,000 | 61,300,000 | 73,800,000 | -237,100,000 | 297,300,000 | 189,000,000 | 19,000,000 | -399,600,000 | 118,500,000 | -206,300,000 | -222,100,000 | -346,200,000 | 22,400,000 | -21,600,000 | 291,800,000 | -155,800,000 | 192,300,000 | 96,900,000 | 69,600,000 | -180,700,000 | 186,300,000 | -44,600,000 | -64,400,000 | -230,600,000 | 82,900,000 | 12,800,000 | -28,700,000 | -186,700,000 | 80,800,000 | -5,800,000 | -25,900,000 | -80,300,000 | 157,100,000 | 40,400,000 | -215,100,000 | 80,413,000 | -24,250,000 | -45,338,000 | -157,568,000 | 55,626,000 | -25,305,000 | 131,801,000 | 160,041,000 | 396,185,000 | 27,005,000 | -114,821,000 | -142,344,000 | 127,897,000 | 48,192,000 | -1,262,000 | -113,562,000 | 79,732,000 | -11,412,000 | -52,625,000 | -66,261,000 | 24,395,000 | -7,747,000 | 9,839,000 | -41,878,000 | 28,583,000 | -14,080,000 | -23,340,000 | -99,361,000 | |||||||||||||||||||||
inventories | -55,600,000 | -133,900,000 | -85,900,000 | 169,100,000 | 88,700,000 | -26,400,000 | -114,600,000 | 72,000,000 | 88,600,000 | -215,600,000 | 13,500,000 | 185,500,000 | 164,600,000 | -345,200,000 | 54,000,000 | -52,600,000 | -235,500,000 | -167,400,000 | -50,400,000 | 5,600,000 | 71,400,000 | 138,100,000 | 12,400,000 | 64,800,000 | 115,800,000 | 150,200,000 | -119,000,000 | 263,400,000 | -20,200,000 | -162,200,000 | -169,800,000 | 48,900,000 | -19,000,000 | -70,000,000 | -146,500,000 | 65,100,000 | 31,100,000 | -97,300,000 | -29,300,000 | 150,000,000 | 81,500,000 | -500,000 | -228,200,000 | 78,753,000 | -23,247,000 | -52,390,000 | -124,973,000 | 72,943,000 | 26,840,000 | 275,441,000 | 194,719,000 | 485,632,000 | -89,169,000 | -154,427,000 | -50,564,000 | 113,128,000 | 111,483,000 | -33,730,000 | -61,299,000 | 83,318,000 | -46,524,000 | -72,273,000 | -53,935,000 | -20,273,000 | 28,814,000 | 13,484,000 | -33,370,000 | 26,930,000 | -34,595,000 | -29,066,000 | -24,968,000 | ||||||||||||||||||||
prepaid expenses and other assets | 36,800,000 | 36,800,000 | 80,800,000 | -78,500,000 | 21,200,000 | 10,600,000 | 73,900,000 | -53,800,000 | 20,000,000 | 21,100,000 | 50,000,000 | -2,600,000 | -9,200,000 | 9,700,000 | 19,500,000 | -21,500,000 | 15,600,000 | 36,200,000 | -4,100,000 | -2,500,000 | 26,400,000 | -12,800,000 | 68,300,000 | -27,800,000 | 24,400,000 | -5,900,000 | 41,200,000 | -23,900,000 | 11,400,000 | -17,400,000 | 15,900,000 | -24,100,000 | 11,200,000 | -7,800,000 | 9,200,000 | -8,500,000 | 14,500,000 | 3,700,000 | 17,000,000 | -22,700,000 | 23,100,000 | 8,900,000 | -6,700,000 | 43,900,000 | -7,300,000 | -20,000,000 | 31,300,000 | -200,000 | 9,000,000 | 2,100,000 | -7,400,000 | 34,600,000 | -14,631,000 | -10,370,000 | 26,169,000 | 22,699,000 | -74,903,000 | 23,257,000 | -1,122,000 | -3,671,000 | -24,509,000 | -101,000 | -2,356,000 | 17,845,000 | -4,499,000 | -15,935,000 | 32,856,000 | -1,335,000 | -3,024,000 | 17,965,000 | -6,192,000 | -2,180,000 | -186,000 | -1,841,000 | -1,150,000 | 553,000 | -1,954,000 | 1,113,000 | -1,923,000 | -820,000 | |||||||||||
accounts payable and other liabilities | 13,100,000 | 12,700,000 | 113,800,000 | -82,400,000 | -21,500,000 | -37,000,000 | -4,600,000 | -54,500,000 | -82,600,000 | -51,700,000 | 99,300,000 | -93,700,000 | -189,000,000 | -80,900,000 | 126,600,000 | -128,300,000 | 93,500,000 | 43,000,000 | 217,900,000 | -6,200,000 | 19,200,000 | -95,800,000 | 39,400,000 | -152,500,000 | 15,200,000 | -123,800,000 | 118,600,000 | -136,100,000 | -59,800,000 | 23,100,000 | 162,200,000 | -90,300,000 | 21,700,000 | -26,100,000 | 128,900,000 | -24,700,000 | -22,800,000 | 2,700,000 | 92,300,000 | -103,700,000 | -18,500,000 | -73,600,000 | 116,900,000 | 14,300,000 | 14,500,000 | 172,100,000 | 17,800,000 | -21,100,000 | 91,400,000 | 97,900,000 | -20,600,000 | 4,300,000 | 175,900,000 | -103,274,000 | 58,957,000 | -6,600,000 | 130,305,000 | -108,276,000 | 37,631,000 | -61,360,000 | -90,120,000 | -434,515,000 | -135,979,000 | ||||||||||||||||||||||||||||
net cash from operating activities | 261,800,000 | 229,000,000 | 64,500,000 | 473,300,000 | 463,900,000 | 366,300,000 | 126,300,000 | 525,600,000 | 466,000,000 | 295,100,000 | 384,600,000 | 808,700,000 | 635,700,000 | 270,200,000 | 404,000,000 | 393,800,000 | 142,200,000 | 101,600,000 | 161,800,000 | 230,200,000 | 296,300,000 | 475,700,000 | 170,800,000 | 347,400,000 | 490,900,000 | 346,000,000 | 117,200,000 | 431,300,000 | 136,300,000 | 83,700,000 | 13,300,000 | 200,700,000 | 183,100,000 | 35,900,000 | -20,700,000 | 238,900,000 | 182,400,000 | 49,800,000 | 155,400,000 | 308,700,000 | 252,400,000 | 292,500,000 | 171,400,000 | 53,300,000 | 40,700,000 | 68,800,000 | 229,100,000 | 211,700,000 | 72,200,000 | 247,600,000 | -101,400,000 | 166,402,000 | 83,136,000 | 18,814,000 | -54,265,000 | 135,792,000 | 125,945,000 | 366,726,000 | 314,533,000 | 549,297,000 | -12,994,000 | 21,185,000 | 107,196,000 | 254,277,000 | 214,448,000 | 99,470,000 | 70,769,000 | 179,435,000 | 88,696,000 | -118,206,000 | 41,039,000 | 107,051,000 | 81,867,000 | 47,512,000 | 35,789,000 | 90,598,000 | 27,444,000 | 16,502,000 | -12,776,000 | 6,936,000 | 42,025,000 | 35,888,000 | 21,565,000 | 19,827,000 | 24,576,000 | 37,917,000 | 8,424,000 | ||||
capital expenditures | -81,200,000 | -87,600,000 | -86,900,000 | -110,900,000 | -112,800,000 | -98,200,000 | -108,700,000 | -110,200,000 | -125,500,000 | -130,200,000 | -102,900,000 | -92,100,000 | -95,500,000 | -87,500,000 | -66,700,000 | -57,700,000 | -55,100,000 | -80,100,000 | -43,700,000 | -37,300,000 | -38,200,000 | -41,000,000 | -55,500,000 | -59,400,000 | -58,900,000 | -70,900,000 | -53,000,000 | -87,300,000 | -54,000,000 | -56,800,000 | -41,800,000 | -43,500,000 | -45,300,000 | -38,700,000 | -34,100,000 | -44,300,000 | -38,900,000 | -37,300,000 | -34,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35,800,000 | -45,572,000 | -26,404,000 | -16,329,000 | -23,051,000 | -14,857,000 | -14,255,000 | -25,617,000 | -15,172,000 | -32,344,000 | -31,241,000 | -52,332,000 | -35,973,000 | -35,777,000 | -29,705,000 | -33,915,000 | -24,730,000 | -24,022,000 | -25,026,000 | -33,585,000 | -26,109,000 | -19,426,000 | -13,254,000 | -10,262,000 | -10,798,000 | -8,287,000 | -11,812,000 | -7,536,000 | -8,347,000 | -7,476,000 | -5,494,000 | -4,643,000 | -3,296,000 | -6,232,000 | -3,762,000 | -4,728,000 | -3,936,000 | ||||
free cash flows | 180,600,000 | 141,400,000 | -22,400,000 | 362,400,000 | 351,100,000 | 268,100,000 | 17,600,000 | 415,400,000 | 340,500,000 | 164,900,000 | 281,700,000 | 716,600,000 | 540,200,000 | 182,700,000 | 337,300,000 | 336,100,000 | 87,100,000 | 21,500,000 | 118,100,000 | 192,900,000 | 258,100,000 | 434,700,000 | 115,300,000 | 288,000,000 | 432,000,000 | 275,100,000 | 64,200,000 | 344,000,000 | 82,300,000 | 26,900,000 | -28,500,000 | 157,200,000 | 137,800,000 | -2,800,000 | -54,800,000 | 194,600,000 | 143,500,000 | 12,500,000 | 121,000,000 | 308,700,000 | 252,400,000 | 292,500,000 | 171,400,000 | 53,300,000 | 40,700,000 | 68,800,000 | 229,100,000 | 211,700,000 | 72,200,000 | 247,600,000 | -137,200,000 | 120,830,000 | 56,732,000 | 2,485,000 | -77,316,000 | 120,935,000 | 111,690,000 | 341,109,000 | 299,361,000 | 516,953,000 | -44,235,000 | -31,147,000 | 71,223,000 | 218,500,000 | 184,743,000 | 65,555,000 | 46,039,000 | 155,413,000 | 63,670,000 | -151,791,000 | 14,930,000 | 87,625,000 | 68,613,000 | 37,250,000 | 24,991,000 | 82,311,000 | 15,632,000 | 8,966,000 | -21,123,000 | -540,000 | 36,531,000 | 31,245,000 | 18,269,000 | 13,595,000 | 20,814,000 | 33,189,000 | 4,488,000 | ||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | 2,100,000 | -20,200,000 | -176,800,000 | 0 | -22,000,000 | -16,000,000 | 0 | -39,600,000 | -36,500,000 | 0 | 0 | -1,300,000 | 300,000 | -26,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -81,200,000 | -87,600,000 | -86,900,000 | -110,900,000 | -112,800,000 | -98,200,000 | -108,700,000 | -110,200,000 | -125,500,000 | -130,200,000 | -102,900,000 | -92,100,000 | -95,500,000 | -87,500,000 | -66,700,000 | -57,700,000 | -55,100,000 | -80,100,000 | -43,700,000 | -37,300,000 | -38,200,000 | -41,000,000 | -55,500,000 | -59,400,000 | -58,900,000 | -70,900,000 | -53,000,000 | -87,300,000 | -54,000,000 | -56,800,000 | -41,800,000 | -43,500,000 | -45,300,000 | -38,700,000 | -34,100,000 | -44,300,000 | -38,900,000 | -37,300,000 | -34,400,000 | -35,800,000 | -45,572,000 | -26,404,000 | -16,329,000 | -23,051,000 | -14,857,000 | -14,255,000 | -25,617,000 | -15,172,000 | -32,344,000 | -31,241,000 | -52,332,000 | -35,973,000 | -35,777,000 | -29,705,000 | -33,915,000 | -24,730,000 | -24,022,000 | -25,026,000 | -33,585,000 | -26,109,000 | -19,426,000 | -13,254,000 | -10,262,000 | -10,798,000 | -8,287,000 | -11,812,000 | -7,536,000 | -8,347,000 | -7,476,000 | -5,494,000 | -4,643,000 | -3,296,000 | -6,232,000 | -3,762,000 | -4,728,000 | -3,936,000 | |||||||||||||||
proceeds from sales of property, plant and equipment | 900,000 | 1,200,000 | 500,000 | 1,100,000 | 8,300,000 | 1,100,000 | 600,000 | 1,000,000 | 8,200,000 | 9,200,000 | 700,000 | 5,500,000 | 20,600,000 | 20,400,000 | 13,600,000 | 8,600,000 | 400,000 | 400,000 | 3,900,000 | 2,600,000 | 200,000 | 1,800,000 | 6,400,000 | 900,000 | 2,093,000 | 342,000 | 53,000 | 672,000 | 111,000 | 489,000 | 331,000 | 353,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -73,900,000 | -71,200,000 | -87,600,000 | -130,300,000 | -111,400,000 | -384,600,000 | -177,400,000 | -116,100,000 | -112,800,000 | -152,400,000 | -102,600,000 | -104,100,000 | -95,000,000 | -86,100,000 | -63,300,000 | -504,100,000 | -49,600,000 | -70,900,000 | -27,700,000 | -60,700,000 | -31,300,000 | -41,400,000 | -55,000,000 | -247,200,000 | -54,000,000 | -69,200,000 | -48,700,000 | -92,000,000 | -60,000,000 | -51,700,000 | -77,300,000 | -79,600,000 | -32,900,000 | -34,900,000 | -32,000,000 | -47,100,000 | -62,600,000 | -63,900,000 | -331,500,000 | -34,800,000 | -100,949,000 | -26,062,000 | -14,149,000 | -20,623,000 | -46,290,000 | -11,584,000 | -23,355,000 | -12,356,000 | -28,904,000 | -347,533,000 | -64,055,000 | -17,162,000 | -75,889,000 | -69,872,000 | -32,728,000 | -241,319,000 | -8,593,000 | -240,232,000 | -342,352,000 | -59,257,000 | -19,126,000 | -107,575,000 | -9,986,000 | -9,945,000 | -7,596,000 | -12,103,000 | -22,342,000 | -7,608,000 | -7,352,000 | -251,274,000 | -1,927,000 | -3,186,000 | -3,268,000 | -32,728,000 | -28,798,000 | -3,443,000 | |||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt borrowings | 999,000,000 | 275,000,000 | 788,000,000 | 0 | -200,000 | 903,700,000 | 103,000,000 | 667,000,000 | 229,000,000 | 126,000,000 | 242,000,000 | 374,000,000 | 577,700,000 | 271,000,000 | 272,000,000 | 398,000,000 | 201,000,000 | 133,000,000 | 202,000,000 | 339,000,000 | 360,000,000 | 1,100,000,000 | 214,000,000 | 399,000,000 | 63,000,000 | 98,000,000 | 49,000,000 | 363,000,000 | 238,700,000 | 137,000,000 | 160,000,000 | 40,000,000 | 2,207,900,000 | 50,000,000 | 73,000,000 | 237,000,000 | 221,000,000 | 627,000,000 | 89,000,000 | 197,000,000 | 112,000,000 | 165,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt | -1,043,000,000 | -323,000,000 | -458,000,000 | -125,300,000 | -400,000 | 0 | -20,400,000 | 0 | -747,400,000 | -449,000,000 | -419,000,000 | -284,300,000 | -493,300,000 | -420,000,000 | -391,000,000 | -439,700,000 | -219,200,000 | -279,600,000 | -253,700,000 | -280,800,000 | -227,800,000 | -164,600,000 | -242,100,000 | -536,200,000 | -1,160,100,000 | -177,100,000 | -188,000,000 | -52,000,000 | -287,791,000 | -84,429,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends and dividend equivalents | -62,900,000 | -63,100,000 | -65,200,000 | -61,200,000 | -60,600,000 | -62,600,000 | -65,300,000 | -58,800,000 | -58,700,000 | -58,600,000 | -62,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share repurchases | -60,900,000 | -79,900,000 | -253,200,000 | -142,400,000 | -432,000,000 | -240,300,000 | -126,400,000 | -73,900,000 | -38,900,000 | -82,600,000 | -336,700,000 | -193,900,000 | -17,100,000 | -168,500,000 | -131,000,000 | -37,100,000 | -200,000 | 0 | -300,000,000 | 0 | 0 | -354,800,000 | -80,100,000 | -700,000 | -49,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlement of restricted stock units | -200,000 | -100,000 | -11,500,000 | -13,200,000 | -5,500,000 | -200,000 | -23,900,000 | -12,800,000 | -4,000,000 | -100,000 | -37,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excise tax on repurchase of common shares | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -165,200,000 | -203,400,000 | -18,600,000 | -327,700,000 | -394,600,000 | -563,800,000 | -90,300,000 | -311,600,000 | -190,300,000 | -141,200,000 | -639,200,000 | -181,500,000 | -394,600,000 | -224,500,000 | -92,000,000 | -227,100,000 | -179,400,000 | -66,000,000 | -56,400,000 | -88,100,000 | 98,700,000 | -386,200,000 | -107,400,000 | -101,800,000 | -405,700,000 | -267,700,000 | -65,400,000 | -320,100,000 | -88,600,000 | -50,100,000 | 54,900,000 | -140,000,000 | -128,700,000 | 10,200,000 | 60,400,000 | -207,000,000 | -96,100,000 | 13,200,000 | 189,700,000 | 200,000 | -188,600,000 | 64,100,000 | 91,000,000 | 243,400,000 | 20,800,000 | 139,100,000 | -180,257,000 | 81,233,000 | -8,404,000 | 82,964,000 | -135,081,000 | -207,145,000 | -197,725,000 | -319,878,000 | -512,835,000 | 314,971,000 | 36,025,000 | -69,649,000 | -207,256,000 | -113,675,000 | -20,621,000 | 141,702,000 | -135,381,000 | 163,445,000 | 436,335,000 | 17,357,000 | -63,377,000 | 20,128,000 | -34,140,000 | -24,754,000 | -74,914,000 | -15,750,000 | -4,131,000 | 30,604,000 | -8,514,000 | 201,105,000 | -27,672,000 | -15,205,000 | -16,216,000 | 11,866,000 | -4,718,000 | -14,188,000 | |||||||||
effect of exchange rate changes on cash and cash equivalents | -1,000,000 | 7,300,000 | 1,400,000 | -2,000,000 | -3,900,000 | 5,400,000 | -2,300,000 | 6,600,000 | -6,900,000 | -3,100,000 | -1,200,000 | -500,000 | -2,400,000 | 2,600,000 | -900,000 | 10,500,000 | 5,200,000 | 2,500,000 | -10,600,000 | 9,900,000 | -6,700,000 | -1,200,000 | 2,300,000 | -3,100,000 | 100,000 | -3,000,000 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | 21,700,000 | -38,300,000 | -40,300,000 | -36,200,000 | -584,100,000 | -145,300,000 | -28,897,000 | -9,244,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning balance | 0 | 0 | 318,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, ending balance | 21,700,000 | -38,300,000 | 277,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 13,800,000 | 14,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 44,700,000 | 57,100,000 | 13,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for credit losses | -700,000 | 400,000 | -2,200,000 | -1,000,000 | 3,100,000 | 3,500,000 | -800,000 | 3,900,000 | 2,200,000 | 4,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision | 1,100,000 | -2,600,000 | -2,300,000 | 200,000 | -1,100,000 | -700,000 | 2,300,000 | 600,000 | -1,000,000 | 1,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on life insurance policies and deferred compensation plan assets | -8,500,000 | 4,000,000 | -400,000 | 7,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net short-term debt repayments | 0 | 0 | 0 | 0 | -800,000 | -3,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 103,300,000 | 160,600,000 | 100,000 | -357,200,000 | 529,700,000 | 139,200,000 | -43,500,000 | 247,500,000 | -337,900,000 | -89,200,000 | -32,700,000 | 76,800,000 | 91,900,000 | 368,900,000 | 50,600,000 | -2,200,000 | 8,300,000 | 24,500,000 | 7,900,000 | 5,400,000 | 16,100,000 | -12,200,000 | -21,100,000 | -9,000,000 | -15,800,000 | 23,700,000 | 12,700,000 | 11,000,000 | -20,500,000 | 26,800,000 | -4,000,000 | 16,200,000 | -12,800,000 | -100,000 | 30,000,000 | 4,100,000 | 700,000 | 2,500,000 | 27,000,000 | -900,000 | 15,200,000 | 3,900,000 | -113,548,000 | 139,060,000 | -4,903,000 | 9,304,000 | -44,862,000 | -91,549,000 | 145,770,000 | -18,352,000 | 8,313,000 | -46,161,000 | -6,887,000 | 19,707,000 | -28,980,000 | 31,053,000 | -24,355,000 | -563,000 | 24,603,000 | -5,791,000 | 3,215,000 | 1,336,000 | 9,434,000 | -367,000 | -9,937,000 | 10,363,000 | -9,017,000 | -7,880,000 | 6,895,000 | 2,863,000 | 28,000 | 3,633,000 | |||||||||||||||||||
cash and cash equivalents at beginning of year | 0 | 0 | 0 | 1,080,200,000 | 0 | 0 | 0 | 1,173,400,000 | 0 | 0 | 0 | 300,500,000 | 0 | 0 | 0 | 683,500,000 | 0 | 0 | 0 | 174,300,000 | 0 | 0 | 0 | 128,200,000 | 0 | 0 | 0 | 154,400,000 | 0 | 0 | 0 | 122,800,000 | 0 | 0 | 0 | 104,300,000 | 0 | 0 | 0 | 106,200,000 | 0 | 0 | 83,600,000 | 0 | 0 | 97,600,000 | 0 | 0 | 84,600,000 | 0 | 0 | 72,900,000 | 0 | 0 | 0 | 43,002,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid during the year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid during the year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the period | -36,200,000 | -584,100,000 | 934,900,000 | 160,600,000 | 100,000 | 816,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid during the period | 9,700,000 | 9,200,000 | 8,800,000 | 8,800,000 | 9,300,000 | 14,400,000 | 8,800,000 | 20,700,000 | 9,600,000 | 8,800,000 | 20,800,000 | 9,500,000 | 4,500,000 | 24,100,000 | 6,000,000 | 10,400,000 | 33,200,000 | 13,600,000 | 10,900,000 | 30,700,000 | 9,000,000 | 8,100,000 | 28,000,000 | 8,100,000 | 5,700,000 | 36,200,000 | 5,100,000 | 4,300,000 | 36,900,000 | 5,300,000 | 5,900,000 | 35,300,000 | 5,200,000 | 8,500,000 | 25,500,000 | 4,400,000 | 6,600,000 | 23,800,000 | 5,200,000 | 7,400,000 | 23,500,000 | 2,900,000 | 5,998,000 | 24,917,000 | 2,111,000 | 6,101,000 | 25,657,000 | 15,074,000 | 36,315,000 | 9,664,000 | 25,573,000 | 3,102,000 | 32,772,000 | 11,534,000 | 28,557,000 | 5,304,000 | 45,309,000 | -2,805,000 | 23,690,000 | 4,112,000 | 8,599,000 | 4,338,000 | 8,407,000 | 3,965,000 | 9,524,000 | 4,383,000 | 9,927,000 | 4,691,000 | 10,880,000 | 1,253,000 | 10,263,000 | 995,000 | 10,507,000 | 5,290,000 | 5,759,000 | 560,000 | |||||||||||||||
income taxes paid during the period | 49,400,000 | 137,500,000 | 10,200,000 | 114,200,000 | 169,800,000 | 21,200,000 | 169,600,000 | 337,400,000 | 89,800,000 | 116,000,000 | 174,400,000 | 6,900,000 | 52,200,000 | 10,900,000 | 5,200,000 | 49,800,000 | 116,000,000 | 7,900,000 | 56,900,000 | 105,500,000 | 9,000,000 | 28,100,000 | 104,100,000 | 3,000,000 | 9,200,000 | 52,300,000 | 5,700,000 | 50,100,000 | 95,000,000 | 23,200,000 | 41,200,000 | 57,200,000 | 5,300,000 | 49,500,000 | 55,900,000 | 9,800,000 | 76,200,000 | 109,800,000 | 32,600,000 | 50,600,000 | 56,700,000 | 4,200,000 | 32,029,000 | 13,379,000 | 1,692,000 | 2,794,000 | 6,379,000 | 19,087,000 | 82,781,000 | 76,979,000 | 96,032,000 | 11,432,000 | 37,411,000 | 71,777,000 | 109,443,000 | 2,514,000 | 58,680,000 | 59,222,000 | 90,572,000 | 5,427,000 | 32,761,000 | 28,154,000 | 56,845,000 | 1,149,000 | 31,469,000 | 28,835,000 | 35,445,000 | 4,840,000 | 6,332,000 | 243,000 | 3,462,000 | 309,000 | 1,412,000 | 7,673,000 | 10,963,000 | 53,000 | |||||||||||||||
principal payment on long-term debt | -500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | -53,700,000 | 0 | -290,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation plan contributions | -7,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 100,000 | 10,000,000 | 200,000 | 97,700,000 | 0 | 0 | 1,500,000 | 1,400,000 | 700,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -5,600,000 | -400,000 | -300,000 | -400,000 | 0 | -100,000 | -100,000 | 6,600,000 | 200,000 | -33,500,000 | 800,000 | -7,100,000 | -1,200,000 | -1,071,000 | -1,349,000 | -486,000 | -11,214,000 | -1,434,000 | -1,472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension and postretirement benefit plan settlement expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net short-term debt (repayments) borrowings | 0 | -23,800,000 | -22,500,000 | -700,000 | 1,600,000 | -7,300,000 | -6,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for taxes related to net share settlements | -18,100,000 | -4,500,000 | 0 | -17,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest purchased | 0 | 0 | -8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 60,400,000 | 29,078,000 | 29,847,000 | 28,104,000 | 27,010,000 | 21,445,000 | 21,365,000 | 22,421,000 | 19,791,000 | 19,210,000 | 18,451,000 | 17,342,000 | 16,511,000 | 16,800,000 | 11,821,000 | 11,825,000 | 11,162,000 | 11,481,000 | 11,034,000 | 11,066,000 | 11,046,000 | 10,711,000 | 11,123,000 | 7,532,000 | 7,504,000 | 7,249,000 | 7,365,000 | 7,111,000 | 6,821,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
postretirement benefit plan settlement expense | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends and dividend equivalents paid | -52,900,000 | -53,900,000 | -56,700,000 | -44,700,000 | -43,700,000 | -43,800,000 | -44,800,000 | -41,300,000 | -41,000,000 | -39,900,000 | -41,900,000 | -38,000,000 | -36,800,000 | -36,900,000 | -39,600,000 | -34,800,000 | -35,900,000 | -36,100,000 | -38,500,000 | -32,700,000 | -32,800,000 | -32,800,000 | -33,700,000 | -30,900,000 | -31,500,000 | -29,000,000 | -29,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 139,200,000 | -43,500,000 | 548,000,000 | -89,200,000 | -32,700,000 | 760,300,000 | 368,900,000 | 50,600,000 | 172,100,000 | 24,500,000 | 7,900,000 | 133,600,000 | -12,200,000 | -21,100,000 | 145,400,000 | 23,700,000 | 12,700,000 | 133,800,000 | 26,800,000 | -4,000,000 | 120,500,000 | -37,800,000 | 30,300,000 | 101,600,000 | -12,800,000 | -100,000 | 113,600,000 | 4,100,000 | 700,000 | 100,100,000 | 27,000,000 | 23,600,000 | 70,000,000 | -900,000 | 15,200,000 | 76,800,000 | 139,060,000 | -4,903,000 | 52,306,000 | -91,549,000 | 145,770,000 | 33,643,000 | -46,161,000 | -6,887,000 | 96,730,000 | 31,053,000 | 46,372,000 | 28,578,000 | 11,937,000 | -24,355,000 | 34,459,000 | -5,791,000 | 3,215,000 | 12,995,000 | -367,000 | -9,937,000 | 12,529,000 | -7,880,000 | 6,895,000 | 12,168,000 | 3,633,000 | 4,957,000 | 687,000 | ||||||||||||||||||||||||||||
gain on sales of property, plant and equipment | -200,000 | -17,600,000 | -1,100,000 | 0 | -100,000 | -1,100,000 | -4,500,000 | 0 | -3,900,000 | -100,000 | -700,000 | 100,000 | -500,000 | 79,000 | -117,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests purchased | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net short-term debt borrowings | 0 | 1,000,000 | 4,800,000 | 300,000 | 2,800,000 | 3,100,000 | 5,700,000 | 1,100,000 | 300,000 | 3,100,000 | -749,000 | 3,501,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt assumed in connection with acquisitions | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for uncollectible accounts | 1,300,000 | 3,200,000 | 3,800,000 | -1,800,000 | 1,400,000 | 2,100,000 | 1,700,000 | -1,000,000 | 1,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt assumed in connection with acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 0 | 0 | 0 | 2,800,000 | 1,800,000 | 600,000 | 0 | 2,800,000 | 6,200,000 | 1,200,000 | 13,600,000 | 16,500,000 | 4,100,000 | 400,000 | 4,500,000 | 6,100,000 | 6,600,000 | 12,900,000 | 8,400,000 | 19,100,000 | 10,800,000 | 31,600,000 | 10,900,000 | 5,100,000 | 4,600,000 | 200,000 | 5,500,000 | 3,900,000 | 3,814,000 | 4,525,000 | 4,146,000 | 8,763,000 | 6,431,000 | 583,000 | 3,414,000 | 62,000 | 906,000 | 225,000 | 13,297,000 | 3,559,000 | 5,436,000 | 251,000 | 5,457,000 | 5,339,000 | 4,263,000 | 319,000 | 1,297,000 | 1,236,000 | 3,063,000 | 1,545,000 | 451,000 | 5,752,000 | 2,372,000 | 1,387,000 | |||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 2,200,000 | 1,500,000 | 3,300,000 | -5,300,000 | 3,100,000 | -3,100,000 | 2,600,000 | 2,700,000 | 400,000 | 1,000,000 | 1,256,000 | 753,000 | -1,164,000 | 1,228,000 | 717,000 | 1,235,000 | 124,000 | -651,000 | 755,000 | -605,000 | -42,000 | -678,000 | -112,000 | 152,000 | 251,000 | -49,000 | -27,000 | 28,000 | -132,000 | 298,000 | 55,000 | -211,000 | -171,000 | 246,000 | 1,346,000 | 42,000 | 34,000 | 143,000 | -87,000 | 264,000 | 606,000 | -311,000 | -315,000 | -81,000 | 556,000 | -37,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sales of property, plant and equipment | 200,000 | 369,000 | -71,000 | 749,000 | 101,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 3,700,000 | 7,200,000 | 8,000,000 | 4,900,000 | 6,800,000 | 7,800,000 | 6,700,000 | 5,700,000 | 6,600,000 | 4,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -9,000,000 | -7,456,000 | -7,428,000 | -7,425,000 | -7,383,000 | -7,364,000 | -7,349,000 | -7,338,000 | -7,332,000 | -7,330,000 | -7,324,000 | -7,316,000 | -7,259,000 | -5,991,000 | -6,042,000 | -6,101,000 | -6,073,000 | -4,537,000 | -4,527,000 | -3,765,000 | -3,316,000 | -3,310,000 | -3,297,000 | -2,962,000 | -2,961,000 | -2,286,000 | -2,278,000 | -1,944,000 | -1,940,000 | -1,924,000 | -1,907,000 | -1,907,000 | -1,905,000 | -1,905,000 | -1,903,000 | -1,901,000 | -1,896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sales of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated entities | -700,000 | -480,000 | 389,000 | 32,000 | -665,000 | -690,000 | -436,000 | -204,000 | -65,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from unconsolidated entity | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend received from unconsolidated entity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment to noncontrolling interest holder | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess benefit (tax deficit) from share-based compensation | 300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (gain) on sales of property, plant and equipment | -200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from unconsolidated entities | 200,000 | 100,000 | 300,000 | 400,000 | 300,000 | 300,000 | 300,000 | 320,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from redemptions of life insurance policies | 0 | 0 | 6,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to noncontrolling interest holders | -800,000 | -735,000 | 147,000 | -735,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax (deficit) benefit from share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: depreciation and amortization expense | 41,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax deficit from share-based compensation | 800,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain from life insurance policies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of a metals service center | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss from life insurance policies and other investments | 1,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of metals service centers, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in life insurance policies | 0 | 0 | -96,000 | -30,766,000 | -64,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt assumed in connection with acquisitions of metals service centers | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax (benefit) deficit from share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from redemption of life insurance policies | -2,100,000 | 2,800,000 | 1,300,000 | 2,200,000 | 100,000 | 449,000 | 0 | 2,127,000 | 1,756,000 | 1,931,000 | 2,463,000 | -898,000 | 0 | 0 | 2,532,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit (deficit) from share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt assumed in connection with an acquisition of a metals service center | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used in operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss from life insurance policies | 2,100,000 | 100,000 | 1,600,000 | 3,253,000 | -506,000 | 888,000 | 582,000 | -5,263,000 | -2,769,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of a metals service center, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share based compensation expense | 5,600,000 | 6,000,000 | 4,800,000 | 4,619,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax deficit (excess benefit) from share based compensation | -100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions from noncontrolling interests | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(tax deficit) excess benefit from share based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share based compensation | -723,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of metals service centers, net of cash acquired and debt assumed | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax distributions made related to prior acquisitions | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings from (investment in) life insurance policies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 0 | 0 | 0 | 258,000 | 0 | 0 | 0 | 284,000 | 0 | 0 | 0 | 281,000 | 0 | 0 | 0 | 222,000 | 0 | 0 | 0 | 246,000 | 0 | 0 | -3,558,000 | 3,794,000 | -2,457,000 | 2,457,000 | 0 | 218,000 | -4,006,000 | 766,000 | 2,592,000 | 883,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock repurchases | 0 | 0 | -114,774,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to noncontrolling interest holder | -490,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation expense | 4,432,000 | 3,698,000 | 4,074,000 | 4,009,000 | 3,850,000 | 3,597,000 | 2,568,000 | 3,850,000 | 3,801,000 | 2,970,000 | 2,551,000 | 2,889,000 | 2,868,000 | 1,812,000 | 1,624,000 | 1,580,000 | 1,132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock based compensation | -5,247,000 | 2,343,000 | -963,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock based compensation | -2,343,000 | -1,230,000 | 210,000 | -312,000 | -194,000 | -6,705,000 | -2,482,000 | -3,449,000 | -133,000 | -3,539,000 | -2,390,000 | -185,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings | 150,478,000 | 2,531,000 | 252,697,000 | 58,000 | 102,000,000 | 53,794,000 | 1,294,000,000 | 152,892,000 | 187,005,000 | 10,216,000 | 105,704,000 | 92,475,000 | 450,375,000 | 1,554,000,000 | 300,000,000 | 523,316,000 | 170,000,000 | 21,000,000 | 185,000,000 | 76,000,000 | 111,000,000 | 16,000,000 | 49,000,000 | 48,000,000 | 96,000,000 | 37,590,000 | 253,890,000 | 4,270,000 | 4,035,000 | 7,290,000 | 34,025,000 | 57,800,000 | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt and short-term borrowings | -71,237,000 | -137,175,000 | -445,290,000 | -194,364,000 | -411,625,000 | -559,292,000 | -968,811,000 | -129,553,000 | -140,946,000 | -220,365,000 | -131,554,000 | -115,991,000 | -310,610,000 | -1,695,533,000 | -150,457,000 | -102,000,000 | -138,250,000 | -91,000,000 | -62,150,000 | -53,000,000 | -67,250,000 | -53,335,000 | -30,035,000 | -17,175,000 | -21,600,000 | -20,650,000 | -61,330,000 | -18,175,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest purchase | -2,506,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for deferred income taxes | 26,777,000 | -1,808,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sales of property and equipment | 63,000 | 54,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of metals service centers and net asset purchases of metals service centers, net of cash acquired and debt assumed | -847,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (investment in) borrowings from life insurance policies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of short-term notes payable in connection with acquisition of a metals service center | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 51,995,000 | 0 | 0 | 77,023,000 | 0 | 0 | 57,475,000 | 0 | 0 | 35,022,000 | 0 | 0 | 11,659,000 | 0 | 0 | 2,166,000 | 0 | 0 | 9,305,000 | 0 | 0 | 9,931,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of metals service center and net asset purchase of metals service center, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to reliance | 20,118,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 270,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash surrender value of life insurance policies | 1,386,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt premium amortization | -370,000 | -887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated subsidiaries | -169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 162,000 | 624,000 | 8,000 | 64,000 | 51,000 | 79,000 | 114,000 | 90,000 | 79,000 | 95,000 | 85,000 | 47,000 | 2,481,000 | 1,755,000 | 1,940,000 | 2,576,000 | 284,000 | 3,353,000 | 3,798,000 | 1,747,000 | -405,000 | -100,000 | -208,000 | -225,000 | 83,000 | -132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash surrender values of life insurance policies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 199,000 | 1,015,000 | 1,527,000 | 16,375,000 | 2,212,000 | 261,000 | 1,749,000 | 823,000 | 531,000 | 709,000 | 569,000 | 1,678,000 | 294,000 | 62,000 | 276,000 | 853,000 | 691,000 | 182,000 | 1,669,000 | 739,000 | 124,000 | 70,000 | 2,716,000 | 110,000 | 2,967,000 | 208,000 | 69,000 | 54,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to minority shareholders | 0 | 0 | 0 | -1,291,000 | -5,629,000 | -541,000 | -378,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net refunds from letters of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock repurchase | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock and stock options in connection with acquisition of metals service center | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock to employee retirement savings plan | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash surrender value of life insurance policies | 1,280,000 | 21,000 | 432,000 | 541,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of metals service centers and net asset purchases of metals service centers, net of cash acquired | -12,317,000 | -39,928,000 | -364,000 | -217,348,000 | 16,789,000 | -215,469,000 | 0 | -3,000 | -29,174,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of machinery and equipment | -134,000 | -93,000 | -45,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -827,000 | 14,375,000 | 3,186,000 | -5,281,000 | -238,000 | 8,592,000 | -53,000 | -808,000 | -436,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 153,476,000 | -97,809,000 | -49,117,000 | -34,160,000 | 118,253,000 | -77,850,000 | -2,141,000 | -97,598,000 | 80,486,000 | 27,964,000 | -751,000 | -37,754,000 | 48,883,000 | -22,234,000 | 16,397,000 | 3,916,000 | 69,662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of property and equipment | -591,000 | -75,000 | 82,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit of stock options exercised | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax reimbursements made related to prior acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of life insurance policies | 926,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issue costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of short-term notes payable in connection with acquisition of metals service center | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax distributions made related to a prior acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to former minority shareholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums paid on life insurance policies | -41,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash surrender value of life insurance policies | -118,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock option exercises | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of minority interest in foreign subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sales of machinery and equipment | 126,000 | -527,000 | 28,000 | -111,000 | 113,000 | 79,000 | 182,000 | 5,000 | -4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash surrender value of life insurance policies. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt and short-term borrowings. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit on stock options exercised | 621,000 | 122,000 | 1,387,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of metals service centers and net asset purchases of metals service centers, net of cash acquired | -34,826,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax reimbursements made related to prior acquisition | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of metal service center, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity interest in foreign subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt, capital lease obligations, and short-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to minority partner | 0 | -372,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: depreciation and amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 8,285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of 50%-owned company | 0 | 0 | -139,000 | -124,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from 50%-owned company | 0 | 0 | 6,000 | 438,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt and short- term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from common stock offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of metals service centers, net of cash acquired |
