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 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (loss)/income | 26,247,000 | -34,627,000 | -9,525,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net (loss)/income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 53,353,000 | 33,338,000 | 40,962,000 | 66,423,000 | 33,696,000 | 33,493,000 | 33,523,000 | 36,228,000 | 33,317,000 | 32,612,000 | 30,948,000 | 32,622,000 | 31,680,000 | 31,351,000 | 31,531,000 | 30,598,000 | 31,528,000 | 31,636,000 | 31,197,000 | 31,464,000 | 28,928,000 | 30,609,000 | 34,679,000 | 31,508,000 | 29,172,000 | 27,974,000 | 27,208,000 | 26,496,000 | 26,073,000 | 25,590,000 | 27,855,000 | 27,307,000 | 27,212,000 | 26,007,000 | 28,795,000 | 29,254,000 | 26,304,000 | 25,346,000 | 25,999,000 | 24,889,000 | 22,354,000 | 26,966,000 | 21,842,000 | 20,643,000 | 14,952,000 | 14,606,000 | 15,603,000 | 12,855,000 | 12,673,000 | 12,317,000 | 13,044,000 | 13,896,000 | 13,080,000 | 12,868,000 | 14,844,000 | 11,538,000 | 11,403,000 | 10,630,000 | 10,802,000 | 9,156,000 | 9,141,000 | 9,527,000 | 10,804,000 |
amortization of debt issuance costs | 1,181,000 | 1,179,000 | 1,180,000 | 1,224,000 | 1,317,000 | 1,631,000 | 1,562,000 | 1,662,000 | 1,689,000 | 1,687,000 | 1,734,000 | 1,713,000 | 1,823,000 | 1,717,000 | 1,716,000 | 1,716,000 | 1,716,000 | 1,715,000 | 1,711,000 | 1,828,000 | 1,763,000 | 1,632,000 | 1,631,000 | 2,231,000 | 1,855,000 | 1,882,000 | 1,836,000 | 1,837,000 | 1,837,000 | 1,838,000 | 1,805,000 | ||||||||||||||||||||||||||||||||
goodwill impairment charge | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of business | 6,286,000 | 0 | 3,916,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 7,245,000 | 4,516,000 | 6,851,000 | 11,066,000 | 15,449,000 | 3,811,000 | 8,133,000 | 5,540,000 | 6,847,000 | 10,401,000 | 7,206,000 | 7,611,000 | 8,441,000 | 9,199,000 | 6,540,000 | 6,792,000 | 7,396,000 | 6,376,000 | 5,099,000 | 4,913,000 | 4,622,000 | 3,506,000 | 6,084,000 | 3,569,000 | 2,763,000 | 6,485,000 | 5,940,000 | 6,012,000 | 6,311,000 | 6,412,000 | 5,090,000 | 4,713,000 | 5,097,000 | 6,057,000 | 3,952,000 | 4,146,000 | 4,757,000 | 5,006,000 | 3,516,000 | 4,233,000 | 3,512,000 | 4,394,000 | 3,187,000 | 3,065,000 | 3,569,000 | 3,766,000 | 2,585,000 | 1,609,000 | 2,756,000 | 2,653,000 | 1,949,000 | 7,464,000 | 2,552,000 | 2,782,000 | 1,916,000 | 942,000 | 2,417,000 | 2,617,000 | 2,036,000 | 1,762,000 | 1,790,000 | 1,805,000 | 20,064,000 |
loss on debt financing | 522,000 | 556,000 | 0 | 372,000 | 485,000 | 0 | 0 | 0 | 0 | 30,066,000 | 0 | 0 | 0 | 0 | 2,350,000 | 8,797,000 | 0 | 5,974,000 | 19,564,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 19,601,000 | 21,184,000 | 20,577,000 | 23,412,000 | 44,732,000 | 39,085,000 | 38,515,000 | 38,553,000 | 39,970,000 | 54,563,000 | 40,774,000 | 39,302,000 | 40,313,000 | 36,805,000 | 37,367,000 | 32,637,000 | 34,571,000 | 34,857,000 | 32,064,000 | 31,152,000 | 32,562,000 | 32,743,000 | 33,092,000 | 34,807,000 | 35,905,000 | 36,031,000 | 36,143,000 | 35,752,000 | 33,911,000 | 34,594,000 | 35,069,000 | 39,472,000 | 40,317,000 | 41,003,000 | 40,258,000 | 49,926,000 | 50,562,000 | 50,563,000 | 50,447,000 | 50,564,000 | 45,184,000 | 45,075,000 | 45,809,000 | 46,142,000 | 35,985,000 | 32,561,000 | 32,016,000 | 33,681,000 | 33,670,000 | ||||||||||||||
deferred income taxes | -18,284,000 | 23,914,000 | -6,647,000 | 2,535,000 | -241,999,000 | 3,482,000 | 2,574,000 | -66,482,000 | -1,126,000 | 6,958,000 | 6,491,000 | -4,094,000 | 8,524,000 | -4,871,000 | -340,000 | -3,200,000 | 5,000,000 | -7,200,000 | 130,000 | -33,300,000 | -13,100,000 | 5,600,000 | -4,100,000 | 7,310,000 | 7,100,000 | 8,100,000 | 5,113,000 | -153,615,000 | -2,719,000 | 11,630,000 | 636,000 | -68,593,000 | 2,832,000 | 5,604,000 | 3,400,000 | -7,362,000 | 107,000 | 10,052,000 | 5,547,000 | -190,246,000 | 4,393,000 | 5,487,000 | 1,357,000 | -45,876,000 | -29,975,000 | 12,217,000 | 4,478,000 | 1,113,000 | 11,977,000 | 5,474,000 | 7,147,000 | -69,146,000 | 12,270,000 | 17,263,000 | 13,232,000 | 3,094,000 | 16,385,000 | 10,482,000 | 18,701,000 | -4,131,000 | 9,495,000 | 11,394,000 | 7,509,000 |
loss on equity investments | 812,000 | -1,142,000 | 1,019,000 | 13,287,000 | 33,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash loss/(gain) | 13,632,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related compensation payments | 0 | 0 | -14,240,000 | -5,380,000 | -3,000,000 | 0 | -8,500,000 | -7,500,000 | -7,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of the effects of divestitures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 62,017,000 | -61,959,000 | -34,101,000 | 86,195,000 | 39,872,000 | -50,284,000 | -19,156,000 | 27,629,000 | 5,277,000 | -12,675,000 | -17,370,000 | -20,375,000 | 14,228,000 | -53,024,000 | -49,821,000 | 18,234,000 | 31,566,000 | -35,708,000 | -62,198,000 | -11,463,000 | -119,367,000 | 92,704,000 | 21,458,000 | 38,724,000 | 41,656,000 | -2,538,000 | -51,237,000 | 43,734,000 | -8,316,000 | 913,000 | -71,208,000 | 13,340,000 | -4,245,000 | -32,510,000 | -32,915,000 | 32,360,000 | 2,917,000 | -10,056,000 | -58,234,000 | 55,639,000 | 17,364,000 | -10,955,000 | -43,430,000 | 30,891,000 | -8,134,000 | 2,770,000 | -51,814,000 | 12,016,000 | 6,397,000 | -22,788,000 | -29,061,000 | 40,935,000 | 6,948,000 | -12,807,000 | -28,218,000 | 23,530,000 | 6,098,000 | -1,467,000 | -39,279,000 | 4,116,000 | 11,475,000 | -5,489,000 | -27,508,000 |
inventories | -13,622,000 | 23,623,000 | -47,986,000 | -3,217,000 | 16,231,000 | 11,835,000 | -8,677,000 | -27,555,000 | -23,564,000 | -5,349,000 | -13,687,000 | 32,697,000 | -7,680,000 | -16,375,000 | -53,004,000 | -26,310,000 | -47,987,000 | -28,807,000 | -16,857,000 | -12,817,000 | 53,336,000 | 25,467,000 | -7,596,000 | -3,732,000 | -9,388,000 | -5,987,000 | 8,183,000 | 9,925,000 | -30,238,000 | -21,562,000 | -13,570,000 | 1,357,000 | -36,135,000 | -4,987,000 | -17,354,000 | -16,876,000 | -26,848,000 | -3,882,000 | 10,106,000 | 25,557,000 | -8,713,000 | 14,152,000 | 9,530,000 | -14,605,000 | -32,072,000 | -22,923,000 | -7,873,000 | -1,790,000 | -8,230,000 | -1,529,000 | 4,213,000 | 11,637,000 | 5,097,000 | 8,275,000 | -2,918,000 | 8,473,000 | -5,023,000 | -19,140,000 | -4,217,000 | 1,349,000 | -671,000 | -8,778,000 | -7,474,000 |
prepaid expenses and other current assets | -15,433,000 | 3,752,000 | -8,512,000 | 14,166,000 | -20,445,000 | 2,221,000 | -8,920,000 | 8,038,000 | 19,313,000 | 6,260,000 | -19,668,000 | 7,184,000 | -6,383,000 | -8,955,000 | -8,807,000 | 25,014,000 | -10,110,000 | -3,309,000 | -4,971,000 | 20,742,000 | 899,000 | 9,165,000 | 5,625,000 | 5,792,000 | 5,926,000 | -4,673,000 | 3,028,000 | 1,459,000 | -7,305,000 | -3,898,000 | -2,147,000 | 6,839,000 | -782,000 | -8,826,000 | -9,643,000 | 4,636,000 | 12,261,000 | -12,292,000 | 2,351,000 | 12,626,000 | -6,022,000 | -21,158,000 | 4,697,000 | 4,376,000 | -5,905,000 | 2,460,000 | 1,984,000 | -1,606,000 | 1,139,000 | 441,000 | 1,240,000 | -1,906,000 | 5,970,000 | -2,360,000 | 16,000 | -2,124,000 | -4,196,000 | 11,572,000 | -6,077,000 | -3,629,000 | -980,000 | 2,342,000 | -379,000 |
accounts payable and accrued expenses | -15,785,000 | 17,625,000 | 64,832,000 | -111,648,000 | -10,104,000 | 41,245,000 | -29,447,000 | -52,344,000 | 11,297,000 | -12,079,000 | -27,586,000 | 30,002,000 | -45,839,000 | 43,279,000 | 13,488,000 | -9,546,000 | -23,885,000 | 42,355,000 | 26,409,000 | 101,418,000 | 88,528,000 | -79,505,000 | -19,962,000 | 5,529,000 | -12,935,000 | -12,240,000 | -14,917,000 | -35,711,000 | 60,652,000 | -24,350,000 | 47,780,000 | -16,303,000 | 13,024,000 | 416,000 | 26,704,000 | -54,803,000 | 14,377,000 | -22,945,000 | 41,939,000 | -46,874,000 | 13,152,000 | -22,853,000 | 18,541,000 | -22,575,000 | -1,617,000 | -6,545,000 | 49,926,000 | -26,562,000 | 17,434,000 | 9,715,000 | 23,315,000 | -19,346,000 | -20,376,000 | -21,755,000 | 47,600,000 | -34,884,000 | 7,537,000 | -23,808,000 | 34,757,000 | -5,865,000 | 9,600,000 | -18,599,000 | 18,038,000 |
income taxes payable | -4,261,000 | 1,676,000 | 2,602,000 | 9,241,000 | 1,346,000 | -10,908,000 | 1,809,000 | 3,469,000 | -3,521,000 | -18,949,000 | 6,882,000 | 1,285,000 | 27,589,000 | -4,116,000 | -7,268,000 | -5,013,000 | 7,167,000 | 4,165,000 | 2,283,000 | 7,787,000 | 10,562,000 | -18,524,000 | -15,844,000 | 280,000 | 4,269,000 | -1,460,000 | -781,000 | 8,557,000 | 3,130,000 | -2,809,000 | -9,231,000 | 4,513,000 | 1,919,000 | -1,876,000 | 3,099,000 | 4,423,000 | -1,571,000 | -1,101,000 | -3,689,000 | 7,362,000 | 728,000 | 6,555,000 | -193,000 | 2,846,000 | -3,891,000 | -495,000 | 2,389,000 | -6,404,000 | 1,185,000 | 5,191,000 | -3,071,000 | 2,202,000 | 948,000 | 1,747,000 | -2,025,000 | -688,000 | -1,449,000 | -740,000 | 591,000 | -2,415,000 | 219,000 | 1,874,000 | -1,207,000 |
other | 761,000 | 744,000 | 431,000 | -11,941,000 | 3,887,000 | 801,000 | 1,447,000 | -9,965,000 | -539,000 | -3,647,000 | 32,000 | -10,278,000 | -5,028,000 | -825,000 | 2,250,000 | -2,817,000 | -1,285,000 | 521,000 | -2,952,000 | 4,213,000 | 1,077,000 | 1,763,000 | -5,194,000 | -268,000 | -6,829,000 | 1,950,000 | 908,000 | -6,542,000 | -3,128,000 | -2,601,000 | -483,000 | 3,093,000 | 1,706,000 | -2,962,000 | -2,308,000 | 2,572,000 | -7,457,000 | 591,000 | -2,709,000 | 7,110,000 | -4,892,000 | 11,602,000 | -15,111,000 | 1,024,000 | -4,520,000 | 9,137,000 | -8,611,000 | -394,000 | -548,000 | -250,000 | -5,978,000 | 1,002,000 | 874,000 | 1,560,000 | -1,150,000 | -4,712,000 | -14,694,000 | -1,772,000 | 120,000 | 10,722,000 | 1,994,000 | -2,279,000 | 2,688,000 |
net cash from operating activities | 159,868,000 | 140,904,000 | 119,199,000 | 170,713,000 | 130,891,000 | 143,456,000 | 106,487,000 | 105,098,000 | 138,935,000 | 115,754,000 | 96,888,000 | 224,860,000 | 93,845,000 | 94,533,000 | 47,355,000 | 160,925,000 | 125,295,000 | 163,420,000 | 104,511,000 | 266,437,000 | 123,066,000 | 71,728,000 | 98,544,000 | 186,035,000 | 181,361,000 | 139,473,000 | 112,693,000 | 200,424,000 | 166,226,000 | 130,658,000 | 123,255,000 | 185,367,000 | 138,430,000 | 114,148,000 | 119,701,000 | 125,174,000 | 149,720,000 | 110,429,000 | 136,202,000 | 169,418,000 | 151,514,000 | 109,089,000 | 103,110,000 | 102,421,000 | 62,772,000 | 111,979,000 | 105,396,000 | 87,072,000 | 128,640,000 | 95,304,000 | 84,822,000 | 112,655,000 | 94,882,000 | 74,822,000 | 114,954,000 | 83,511,000 | 101,151,000 | 39,275,000 | 81,930,000 | 98,368,000 | 112,924,000 | 53,159,000 | 35,595,000 |
capex | -23,626,000 | -25,385,000 | -32,575,000 | -31,796,000 | -39,571,000 | -45,058,000 | -42,130,000 | -48,385,000 | -51,780,000 | -47,562,000 | -36,882,000 | -39,640,000 | -36,355,000 | -38,358,000 | -35,711,000 | -43,993,000 | -36,838,000 | -36,400,000 | -27,172,000 | -26,780,000 | -23,242,000 | -27,150,000 | -29,547,000 | -38,053,000 | -41,657,000 | -39,859,000 | -41,690,000 | -48,512,000 | -44,974,000 | -35,363,000 | -30,938,000 | -41,048,000 | -36,344,000 | -34,133,000 | -33,059,000 | -35,633,000 | -30,118,000 | -30,231,000 | -34,235,000 | -46,953,000 | -43,442,000 | -48,923,000 | -37,878,000 | -43,107,000 | -33,905,000 | -39,891,000 | -27,308,000 | -27,261,000 | -21,670,000 | -19,597,000 | -14,256,000 | -18,210,000 | -9,095,000 | -11,547,000 | -15,934,000 | -25,770,000 | -23,613,000 | -18,363,000 | -22,061,000 | -17,823,000 | -17,187,000 | -12,218,000 | -5,684,000 |
free cash flows | 136,242,000 | 115,519,000 | 86,624,000 | 138,917,000 | 91,320,000 | 98,398,000 | 64,357,000 | 56,713,000 | 87,155,000 | 68,192,000 | 60,006,000 | 185,220,000 | 57,490,000 | 56,175,000 | 11,644,000 | 116,932,000 | 88,457,000 | 127,020,000 | 77,339,000 | 239,657,000 | 99,824,000 | 44,578,000 | 68,997,000 | 147,982,000 | 139,704,000 | 99,614,000 | 71,003,000 | 151,912,000 | 121,252,000 | 95,295,000 | 92,317,000 | 144,319,000 | 102,086,000 | 80,015,000 | 86,642,000 | 89,541,000 | 119,602,000 | 80,198,000 | 101,967,000 | 122,465,000 | 108,072,000 | 60,166,000 | 65,232,000 | 59,314,000 | 28,867,000 | 72,088,000 | 78,088,000 | 59,811,000 | 106,970,000 | 75,707,000 | 70,566,000 | 94,445,000 | 85,787,000 | 63,275,000 | 99,020,000 | 57,741,000 | 77,538,000 | 20,912,000 | 59,869,000 | 80,545,000 | 95,737,000 | 40,941,000 | 29,911,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant and equipment and capitalized software | -23,626,000 | -25,385,000 | -32,575,000 | -31,796,000 | -39,571,000 | -45,058,000 | -42,130,000 | -48,385,000 | -51,780,000 | -47,562,000 | -36,882,000 | -39,640,000 | -36,355,000 | -38,358,000 | -35,711,000 | -43,993,000 | -36,838,000 | -36,400,000 | -27,172,000 | -26,780,000 | -23,242,000 | -27,150,000 | -29,547,000 | -38,053,000 | -41,657,000 | -39,859,000 | -41,690,000 | -48,512,000 | -44,974,000 | -35,363,000 | -30,938,000 | -41,048,000 | -36,344,000 | -34,133,000 | -33,059,000 | -35,633,000 | -30,118,000 | -30,231,000 | -34,235,000 | -46,953,000 | -43,442,000 | -48,923,000 | -37,878,000 | -43,107,000 | -33,905,000 | -39,891,000 | -27,308,000 | -27,261,000 | -21,670,000 | -19,597,000 | -14,256,000 | -18,210,000 | -9,095,000 | -11,547,000 | -15,934,000 | -25,770,000 | -23,613,000 | -18,363,000 | -22,061,000 | -17,823,000 | -17,187,000 | -12,218,000 | -5,684,000 |
proceeds from the sale of business, net of cash sold | 10,000,000 | 0 | 25,635,000 | 0 | 5,000,000 | 14,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and issuance of ordinary shares | 0 | 0 | 0 | 0 | 2,584,000 | 2,762,000 | 6,343,000 | 1,883,000 | 1,229,000 | 13,348,000 | 6,274,000 | 2,059,000 | 7,401,000 | 10,556,000 | 13,220,000 | 1,091,000 | 437,000 | 709,000 | 4,841,000 | 3,210,000 | 1,286,000 | 5,813,000 | 42,000 | 2,654,000 | 1,178,000 | 2,219,000 | 2,118,000 | 2,385,000 | 497,000 | 2,450,000 | 638,000 | 239,000 | 2,939,000 | 128,000 | 4,050,000 | 2,095,000 | 8,364,000 | 4,902,000 | 6,826,000 | 6,886,000 | 3,361,000 | 7,836,000 | 3,770,000 | 6,066,000 | 6,843,000 | 4,320,000 | 3,919,000 | 3,692,000 | |||||||||||||||
payment of employee restricted stock tax withholdings | -655,000 | -3,451,000 | -61,000 | -2,766,000 | -6,851,000 | -129,000 | -213,000 | -597,000 | -11,347,000 | -123,000 | -691,000 | -257,000 | -7,442,000 | -135,000 | -61,000 | -1,039,000 | -7,727,000 | -221,000 | -576,000 | -21,000 | -2,299,000 | -15,000 | -37,000 | -175,000 | -6,503,000 | -275,000 | -1,000 | ||||||||||||||||||||||||||||||||||||
proceeds from borrowings on debt | 0 | 0 | 0 | 0 | 0 | 251,875,000 | 750,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on debt | -334,000 | -523,000 | -685,000 | -1,015,000 | -700,289,000 | -287,000 | -279,000 | -400,257,000 | -250,000 | -197,446,000 | -250,944,000 | -2,733,000 | -502,304,000 | -2,733,000 | -2,931,000 | -2,495,000 | -2,879,000 | -5,136,000 | -752,753,000 | -2,346,000 | -401,964,000 | -2,229,000 | -2,375,000 | -3,415,000 | -452,942,000 | -4,091,000 | -4,157,000 | -1,559,000 | -1,690,000 | -1,079,000 | -11,325,000 | -929,095,000 | -2,118,000 | -1,219,000 | -11,122,000 | -38,558,000 | -129,019,000 | -128,371,000 | -40,308,000 | -29,572,000 | -78,422,000 | -1,123,695,000 | -768,568,000 | -35,382,000 | -1,702,000 | -36,709,000 | -2,582,000 | -1,849,000 | -3,158,000 | -703,362,000 | -3,296,000 | -3,596,000 | -3,250,000 | -3,254,000 | -3,249,000 | -3,255,000 | |||||||
dividends paid | -17,481,000 | -17,555,000 | -17,901,000 | -17,944,000 | -18,118,000 | -18,092,000 | -18,056,000 | -18,163,000 | -18,267,000 | -18,336,000 | -16,777,000 | -16,801,000 | -17,046,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payments to repurchase ordinary shares | 0 | -20,100,000 | -100,500,000 | -21,592,000 | -37,247,000 | 0 | -10,052,000 | -28,108,000 | -35,214,000 | -50,371,000 | -97,624,000 | -77,021,000 | -67,258,000 | 0 | 0 | 0 | -35,175,000 | -84,158,000 | -97,648,000 | -17,449,000 | -150,749,000 | 0 | -335,671,000 | -93,000 | -96,000 | -2,223,000 | -498,000 | -80,000 | -156,000 | -2,022,000 | -2,494,000 | 0 | 0 | -123,000 | -512,000 | -149,000 | -11,310,000 | -6,816,000 | -937,000 | -70,125,000 | -55,093,000 | ||||||||||||||||||||||
purchase of noncontrolling interest in joint venture | 0 | 0 | 0 | -79,393,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt financing costs | -2,000 | -7,003,000 | -6,337,000 | -39,000 | -40,000 | -436,000 | -3,000 | -308,000 | -322,000 | -11,056,000 | 0 | -61,000 | -1,922,000 | -31,110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -119,147,000 | -42,468,000 | -107,948,000 | -54,764,000 | -249,624,000 | -265,390,000 | -56,976,000 | -1,920,000 | 244,491,000 | -23,528,000 | -36,856,000 | -85,049,000 | -103,449,000 | -27,364,000 | -150,637,000 | -1,518,000 | -322,374,000 | -65,181,000 | -17,140,000 | -809,000 | -2,945,000 | -9,307,000 | -128,936,000 | -127,763,000 | -42,883,000 | -76,760,000 | -28,952,000 | -83,903,000 | 164,672,000 | -168,177,000 | -6,056,000 | 1,500,000 | 2,068,000 | -4,062,000 | -238,073,000 | 329,636,000 | |||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 693,000 | 1,095,000 | 1,291,000 | -6,399,000 | 7,267,000 | -737,000 | -4,154,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | 129,570,000 | 73,638,000 | -5,531,000 | 87,455,000 | -526,837,000 | 572,693,000 | -47,745,000 | -381,599,000 | 32,391,000 | -176,822,000 | -191,384,000 | 121,602,000 | -454,662,000 | -49,903,000 | -100,474,000 | -249,189,000 | 96,375,000 | -32,157,000 | 31,946,000 | 251,789,000 | 367,242,000 | 439,978,000 | 28,852,000 | 52,733,000 | 313,000 | 71,555,000 | -80,315,000 | -81,561,000 | -51,986,000 | 35,114,000 | 75,177,000 | 140,117,000 | 101,488,000 | 79,784,000 | 80,272,000 | 51,541,000 | -9,233,000 | -38,867,000 | 5,724,000 | 84,054,000 | 31,414,000 | 31,214,000 | -15,748,000 | 14,592,000 | 12,099,000 | -149,426,000 | 16,168,000 | -30,303,000 | 113,852,000 | -196,678,000 | 17,486,000 | 65,375,000 | 87,329,000 | 67,729,000 | 100,979,000 | 14,306,000 | -209,283,000 | -132,223,000 | -74,335,000 | 90,740,000 | 91,675,000 | -197,000,000 | 359,779,000 |
cash and cash equivalents, beginning of year | 0 | 0 | 593,670,000 | 0 | 0 | 0 | 508,104,000 | 0 | 0 | 0 | 1,225,518,000 | 0 | 0 | 0 | 1,708,955,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 129,570,000 | 73,638,000 | 588,139,000 | -526,837,000 | 572,693,000 | 460,359,000 | 32,391,000 | -176,822,000 | 1,034,134,000 | -454,662,000 | -49,903,000 | 1,608,481,000 | 96,375,000 | -32,157,000 | 1,893,926,000 | 367,242,000 | 439,978,000 | 802,971,000 | 313,000 | 71,555,000 | 649,518,000 | -51,986,000 | 35,114,000 | 828,266,000 | 101,488,000 | 79,784,000 | 431,700,000 | -9,233,000 | -38,867,000 | 347,987,000 | 31,414,000 | 31,214,000 | 195,581,000 | 12,099,000 | -149,426,000 | 334,064,000 | 113,852,000 | -196,678,000 | 431,025,000 | 87,329,000 | 67,729,000 | 193,106,000 | -209,283,000 | -132,223,000 | 419,327,000 | 91,675,000 | -197,000,000 | 508,247,000 | |||||||||||||||
balance as of june 30, 2025 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
surrender of shares for tax withholding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vesting of restricted securities | -401,000 | 453,000 | 9,000 | 313,000 | -339,000 | 538,000 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement of ordinary shares | 120,000 | -140,000 | -2,000 | -98,000 | 109,000 | -182,000 | -3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 60,668,000 | 69,919,000 | -25,034,000 | 71,703,000 | 76,021,000 | 62,801,000 | 49,111,000 | 86,417,000 | 113,150,000 | 140,253,000 | 34,841,000 | 22,441,000 | 111,972,000 | 53,733,000 | 121,667,000 | 8,431,000 | 53,538,000 | 70,675,000 | 73,436,000 | 85,065,000 | 254,099,000 | 149,118,000 | 105,288,000 | 90,490,000 | 169,129,000 | 88,035,000 | 79,457,000 | 71,736,000 | 66,527,000 | 69,785,000 | 65,510,000 | 60,612,000 | 218,289,000 | 53,152,000 | 40,900,000 | 35,355,000 | 69,520,000 | 81,963,000 | 63,893,000 | 68,373,000 | 67,067,000 | 66,022,000 | 20,371,000 | 34,665,000 | |||||||||||||||||||
other comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance as of september 30, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -26,732,000 | -6,874,000 | -43,064,000 | -42,130,000 | -47,391,000 | -51,780,000 | -42,952,000 | -22,882,000 | -38,683,000 | -422,103,000 | -38,931,000 | -90,853,000 | -365,989,000 | -27,000,000 | -440,068,000 | -49,037,000 | -23,624,000 | -97,973,000 | -27,659,000 | -32,836,000 | -40,554,000 | -42,371,000 | -280,467,000 | 104,162,000 | -30,363,000 | -30,938,000 | -43,048,000 | -36,133,000 | -31,419,000 | -30,122,000 | -35,633,000 | -30,017,000 | -21,533,000 | -87,595,000 | -1,039,151,000 | -43,340,000 | -48,923,000 | -34,955,000 | -1,038,320,000 | -215,345,000 | -93,228,000 | -83,172,000 | -38,442,000 | -16,344,000 | -19,597,000 | -13,267,000 | -31,241,000 | -7,995,000 | -7,790,000 | -15,475,000 | -33,245,000 | -344,125,000 | -18,755,000 | -158,333,000 | -17,823,000 | -17,187,000 | -12,086,000 | -5,452,000 | |||||
net cash (used in)/provided by financing activities | -64,575,000 | -126,404,000 | 1,556,000 | -272,385,000 | -54,069,000 | -35,960,000 | 33,691,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance as of march 31, 2025 | 0 | 176,548,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of ordinary shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash gain/(loss) | 5,175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance as of december 31, 2024 | 176,541,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income/ | 41,506,000 | 26,118,000 | 38,916,000 | 27,310,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income/(loss) to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss/(gain) on sale of business | -11,361,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of the effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash received | 1,167,000 | -583,694,000 | -548,000 | -48,441,000 | -321,118,000 | 6,992,000 | -401,545,000 | -20,406,000 | 20,000 | -150,000 | -1,681,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in debt and equity securities | 0 | 1,687,000 | 0 | 0 | -210,000 | -895,000 | -25,000 | -6,853,000 | -878,000 | 1,789,000 | -4,645,000 | -1,799,000 | 1,831,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business, net of cash sold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of employee restricted stock tax withholdings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow items: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance as of december 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock options exercised | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance as of december 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance as of december 31, 2023 | 175,832,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain)/loss on derivative instruments and other | 8,871,000 | -5,678,000 | -4,184,000 | -517,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance as of june 30, 2024 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance as of september 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | 0 | 0 | 0 | -5,877,000 | 0 | -735,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) financing activities | 8,976,000 | 342,149,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance as of march 31, 2024 | 0 | 175,839,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative instruments and other | 20,274,000 | 1,038,000 | -6,393,000 | 20,033,000 | -3,522,000 | 4,659,000 | 3,903,000 | 8,797,000 | -1,167,000 | -2,159,000 | -3,005,000 | 11,040,000 | 6,747,000 | 6,828,000 | 10,513,000 | 6,204,000 | |||||||||||||||||||||||||||||||||||||||||||||||
mark-to-market loss on equity investments | 434,000 | 4,035,000 | 11,821,000 | 59,279,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss/(gain) on derivative instruments and other | 3,107,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related deferred compensation payments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 1,861,980,000 | 0 | 0 | 774,119,000 | 0 | 0 | 729,833,000 | 0 | 0 | 753,089,000 | 0 | 0 | 351,428,000 | 0 | 0 | 342,263,000 | 0 | 0 | 211,329,000 | 0 | 0 | 317,896,000 | 0 | 0 | 413,539,000 | 0 | 0 | 92,127,000 | 0 | 0 | 493,662,000 | 0 | 0 | 148,468,000 | |||||||||||||||||||||||||||
loss on litigation judgment | 12,114,000 | 29,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of the effects of acquisitions and divestitures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt and equity issuance costs | -1,322,000 | -2,280,000 | -5,894,000 | -607,000 | -1,269,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 0 | 1,000,000,000 | 0 | 1,095,120,000 | 700,000,000 | 995,500,000 | 160,000,000 | 100,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on hedges and other | 9,156,000 | 588,000 | -387,000 | 8,819,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity securities | 0 | 0 | 0 | -50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets | 1,711,000 | 4,214,000 | 2,937,000 | 101,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | 0 | -5,813,000 | 0 | 0 | -137,000 | 0 | -309,000 | -209,000 | -433,000 | -8,691,000 | -20,237,000 | -415,000 | 0 | -106,000 | -103,000 | -727,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs and debt discounts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of inventory step-up to fair value | 0 | 0 | 0 | 2,319,000 | 3,918,000 | 751,000 | 224,000 | 683,000 | 0 | 1,201,000 | 0 | 524,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss/(gain) on hedges and other non-cash items | 6,163,000 | 2,066,000 | 1,456,000 | 879,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of cst, net of cash received | 0 | 0 | 8,048,000 | -3,360,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of schrader, net of cash received | 0 | 0 | 0 | -958,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other acquisitions, net of cash received | 0 | 0 | 0 | 3,881,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 0 | 1,378,000 | 315,000 | 1,100,000 | 3,757,000 | 459,000 | 0 | 0 | 0 | 600,000 | 0 | 0 | 132,000 | 232,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs and original issue discounts | 1,835,000 | 1,836,000 | 1,857,000 | 1,833,000 | 1,823,000 | 1,834,000 | 1,844,000 | 1,513,000 | 1,219,000 | 1,400,000 | 986,000 | 1,016,000 | 1,028,000 | 1,026,000 | 1,237,000 | 1,247,000 | 1,253,000 | 1,252,000 | 1,356,000 | 1,532,000 | 1,981,000 | ||||||||||||||||||||||||||||||||||||||||||
unrealized loss on hedges and other non-cash items | 8,796,000 | -12,207,000 | -1,442,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency remeasurement loss on debt | 54,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency remeasurement gain on debt | -258,000 | -27,000 | 158,000 | -570,000 | -122,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains from insurance proceeds | 0 | 0 | 0 | -2,417,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance proceeds | 0 | 0 | 0 | 2,417,000 | 13,900,000 | -6,400,000 | 0 | 1,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of ordinary shares from sca | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain)/loss on hedges and other non-cash items | 1,970,000 | -3,974,000 | -651,000 | -2,824,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency remeasurement loss/(gain) on debt | 128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase/(decrease) from changes in operating assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs and discounts | 1,524,000 | 1,578,000 | 1,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency remeasurement (gain)/loss on debt | -103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition or write-down of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease)/increase from changes in operating assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt refinancing | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on disposition of assets | 0 | -135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition payments, net of cash received | -181,440,000 | -58,804,000 | -58,281,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of assets | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchase or refinancing of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on disposition or write-down of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of high temperature sensing, net of cash received | 592,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of magnetic speed and position, net of cash received | -8,067,000 | 0 | -392,000 | -136,872,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss/(gain) on disposition of assets | 140,000 | 150,000 | 656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition payments | 0 | 0 | -411,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency translation (gain)/loss on debt | -77,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets and capitalized software | 33,386,000 | 36,370,000 | 36,082,000 | 36,199,000 | 36,126,000 | 36,628,000 | 35,986,000 | 34,709,000 | 34,252,000 | 36,205,000 | 36,095,000 | 36,078,000 | 36,136,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 2,157,000 | 11,727,000 | -11,790,000 | 6,955,000 | -4,374,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency translation loss/(gain) on debt | 148,000 | -433,000 | 13,610,000 | 46,781,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency translation loss on debt | 356,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchase of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets | 7,000 | -2,840,000 | -723,000 | 120,000 | -197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) by financing activities | 442,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 4,852,000 | 2,629,000 | 8,379,000 | 6,335,000 | 15,071,000 | 1,759,000 | 2,511,000 | 2,514,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income/(loss)from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss/(gain) on repurchase of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition or write-down of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from continuing operations | 98,368,000 | 112,924,000 | 53,159,000 | 35,595,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on euro call option | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from continuing operations | -17,823,000 | -17,187,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of ordinary shares | 0 | 0 | 0 | -82,000 | 198,000 | 433,423,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and issuance of restricted securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on from revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advance to shareholder | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued retirement | -8,251,000 | -9,425,000 | -605,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of term loan facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on u.s. term loan facility | -904,875,000 | -2,375,000 | -2,375,000 | -2,375,000 | -2,375,000 | -2,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on euro term loan facility | -545,588,000 | -1,402,000 | -1,307,000 | -1,354,000 | -1,214,000 | -1,342,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on repurchase of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on capitalized lease and other financing obligations | -539,000 | -490,000 | -1,194,000 | -1,184,000 | -1,781,000 | -479,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 2,086,000 | 2,052,000 | 2,135,000 | 2,084,000 | 2,293,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchase of outstanding senior and senior subordinated notes | 8,098,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on repurchase of outstanding senior and senior subordinated notes | -826,000 | -235,412,000 | -102,105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss/(gain) on repurchases of outstanding senior and senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale and disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of airpax business, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on repurchases of outstanding senior and senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of restricted securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments on)/proceeds from revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital lease and other financing arrangements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income / | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income / (loss) from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income / (loss) to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency translation (gain) / loss on debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss / (gain) on repurchase of outstanding senior and senior subordinated notes | 607,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) / increase from changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency translation gain on debt | -73,710,000 | -60,116,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) / loss on disposition of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase / (decrease) from changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued profit sharing and retirement | -260,000 | -526,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend to parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to shareholder | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income/(loss) from continuing operations | 27,310,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase/(decrease) from changes in operating assets and liabilities: |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
