Hanesbrands Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Hanesbrands Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-28 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-09-30 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2021-01-02 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-29 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-30 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2016-01-02 | 2015-10-03 | 2015-07-04 | 2015-04-04 | 2015-01-03 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-28 | 2013-09-28 | 2013-06-29 | 2013-03-30 | 2012-12-29 | 2012-09-29 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2011-01-01 | 2010-10-02 | 2010-07-03 | 2010-04-03 | 2010-01-02 | 2009-10-03 | 2009-07-04 | 2009-04-04 | 2009-01-03 | 2008-09-27 | 2008-06-28 | 2008-03-29 | 2007-12-29 | 2007-09-29 | 2007-06-30 | 2007-03-31 | 2006-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 81,611,000 | -9,456,000 | -12,880,000 | 29,951,000 | -298,380,000 | -39,122,000 | -38,799,000 | 80,101,000 | 92,101,000 | 118,702,000 | 60,033,000 | 151,777,000 | 128,676,000 | -263,262,000 | -332,164,000 | 103,278,000 | 161,181,000 | -7,874,000 | 179,490,000 | 187,776,000 | 153,972,000 | 79,482,000 | 161,621,000 | 171,421,000 | 140,633,000 | 79,409,000 | -384,611,000 | 203,356,000 | 172,532,000 | 70,617,000 | 157,112,000 | 173,858,000 | 128,143,000 | 80,269,000 | 119,163,000 | 162,154,000 | 94,902,000 | 52,636,000 | 89,437,000 | 118,944,000 | 154,578,000 | 41,560,000 | 32,266,000 | 125,263,000 | 121,586,000 | 51,379,000 | 80,388,000 | 109,892,000 | 1,231,000 | -26,830,000 | 40,965,000 | 90,832,000 | 86,782,000 | 48,109,000 | 28,056,000 | 61,312,000 | 85,412,000 | 36,513,000 | -1,082,000 | 41,138,000 | 30,555,000 | -19,328,000 | 17,881,000 | 15,920,000 | 57,344,000 | 36,024,000 | 49,793,000 | 38,896,000 | 25,434,000 | 12,004,000 | 50,345,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 6,503,000 | 7,358,000 | 11,355,000 | 18,528,000 | 22,304,000 | 17,674,000 | 20,543,000 | 19,585,000 | 17,624,000 | 18,931,000 | 18,486,000 | 19,618,000 | 19,423,000 | 24,142,000 | 28,083,000 | 22,277,000 | 22,618,000 | 22,781,000 | 24,418,000 | 19,474,000 | 20,467,000 | 18,808,000 | 18,831,000 | 18,068,000 | 19,871,000 | 17,631,000 | 16,891,000 | 19,710,000 | 26,836,000 | 18,028,000 | 18,487,000 | 20,961,000 | 34,196,000 | 19,608,000 | 25,731,000 | 23,591,000 | 30,066,000 | 32,216,000 | 36,579,000 | 26,610,000 | 27,906,000 | ||||||||||||||||||||||||||||||
amortization of acquisition intangibles | 1,866,000 | 1,839,000 | 1,893,000 | 1,924,000 | 4,100,000 | 4,103,000 | 4,133,000 | 4,558,000 | 4,640,000 | 4,847,000 | 4,694,000 | 4,718,000 | 4,799,000 | 6,179,000 | 6,215,000 | 6,304,000 | 6,086,000 | 6,113,000 | 6,159,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other amortization | 1,774,000 | 1,797,000 | 1,979,000 | 1,997,000 | 2,899,000 | 3,299,000 | 3,458,000 | 2,925,000 | 2,688,000 | 2,508,000 | 3,529,000 | 2,796,000 | 2,794,000 | 3,020,000 | 3,878,000 | 2,984,000 | 2,630,000 | 2,477,000 | 2,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets and goodwill | 0 | 142,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory write-down charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 9,293,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of businesses and classification of assets held for sale | 1,131,000 | 4,962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and debt discount | 1,675,000 | 1,879,000 | 4,887,000 | 2,543,000 | 2,561,000 | 2,544,000 | 2,338,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 3,582,000 | 11,953,000 | -24,372,000 | 11,559,000 | 16,103,000 | -2,381,000 | -2,853,000 | 5,276,000 | -499,000 | 6,940,000 | -196,000 | 12,336,000 | -8,389,000 | -5,835,000 | 3,497,000 | -4,255,000 | 18,779,000 | -9,520,000 | -3,704,000 | 8,520,000 | 306,000 | -89,000 | -1,620,000 | 574,000 | 82,000 | -170,000 | -1,933,000 | 167,000 | 558,000 | 2,676,000 | -14,116,000 | 298,000 | 2,123,000 | 10,741,000 | -9,585,000 | 303,000 | 503,000 | 1,887,000 | -5,173,000 | -88,000 | 347,000 | -7,465,000 | -1,516,000 | 13,000 | -845,000 | -2,913,000 | 0 | 0 | -519,000 | -10,262,000 | 604,000 | -274,000 | -320,000 | -973,000 | 500,000 | 820,000 | -761,000 | -634,000 | 1,616,000 | ||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -135,960,000 | 32,613,000 | 84,821,000 | -32,119,000 | -51,193,000 | -3,294,000 | -34,502,000 | -23,919,000 | -32,994,000 | -6,090,000 | 20,752,000 | -1,819,000 | -136,151,000 | -63,955,000 | 168,934,000 | 216,255,000 | -465,828,000 | 73,694,000 | 215,505,000 | -32,903,000 | -75,167,000 | -62,278,000 | 166,778,000 | -74,997,000 | -118,444,000 | 36,932,000 | 116,277,000 | -68,504,000 | -128,982,000 | 49,553,000 | 121,750,000 | -63,135,000 | -102,899,000 | -34,927,000 | 163,185,000 | -20,825,000 | -106,310,000 | -58,024,000 | 170,281,000 | 31,920,000 | -166,524,000 | -34,449,000 | 89,948,000 | 30,762,000 | -71,246,000 | -44,661,000 | 76,117,000 | 3,633,000 | -74,733,000 | -51,829,000 | 117,527,000 | 14,175,000 | -62,957,000 | -42,160,000 | 77,453,000 | -14,088,000 | -74,465,000 | 10,771,000 | 88,831,000 | -30,543,000 | -76,412,000 | -21,681,000 | 152,122,000 | -19,618,000 | -5,000,000 | 36,183,000 | 28,098,000 | -43,778,000 | -40,910,000 | -24,806,000 | 6,791,000 |
inventories | 33,923,000 | -93,799,000 | 59,095,000 | 97,686,000 | 17,529,000 | -59,379,000 | 311,636,000 | -72,529,000 | -292,448,000 | -247,567,000 | -990,000 | -117,316,000 | -52,368,000 | -122,781,000 | 123,310,000 | -197,958,000 | 25,376,000 | -86,785,000 | 219,426,000 | 106,357,000 | 5,422,000 | -183,875,000 | 73,643,000 | -34,219,000 | -93,975,000 | -150,768,000 | 97,593,000 | 55,609,000 | 10,056,000 | -140,610,000 | 131,250,000 | 134,193,000 | 10,757,000 | -140,393,000 | -8,684,000 | -52,232,000 | -48,386,000 | -180,352,000 | 109,128,000 | -31,800,000 | 2,566,000 | -120,142,000 | 152,137,000 | 23,077,000 | 3,726,000 | -95,192,000 | 83,391,000 | 98,856,000 | 140,218,000 | -8,647,000 | 116,893,000 | -97,368,000 | -92,429,000 | -215,004,000 | 101,287,000 | -83,713,000 | -116,279,000 | -133,140,000 | 89,388,000 | 100,288,000 | 72,322,000 | -13,178,000 | 59,740,000 | -21,371,000 | -117,743,000 | -103,597,000 | 58,217,000 | 49,133,000 | 25,853,000 | -36,865,000 | -25,782,000 |
accounts payable | 3,028,000 | 16,066,000 | -67,408,000 | -48,972,000 | 30,964,000 | 103,065,000 | -164,440,000 | -74,052,000 | 52,073,000 | -310,000 | -22,281,000 | 90,716,000 | 191,121,000 | 109,197,000 | -222,207,000 | -20,772,000 | 223,943,000 | -13,605,000 | -55,421,000 | -19,668,000 | 25,912,000 | -18,213,000 | 49,599,000 | 47,412,000 | 132,432,000 | -63,655,000 | 542,000 | 62,245,000 | 23,347,000 | -14,328,000 | 19,595,000 | -867,000 | 61,619,000 | -141,341,000 | 38,897,000 | -20,525,000 | 45,707,000 | 10,534,000 | -59,379,000 | 37,326,000 | 66,011,000 | 27,943,000 | -11,821,000 | -90,000 | 23,721,000 | 19,087,000 | -22,080,000 | 32,784,000 | -1,642,000 | -49,645,000 | -53,820,000 | -56,147,000 | 91,071,000 | 58,602,000 | -80,030,000 | 1,951,000 | 87,086,000 | 20,927,000 | 37,385,000 | 2,352,000 | -2,230,000 | -33,985,000 | 1,238,000 | 2,987,000 | 11,506,000 | 18,315,000 | -916,000 | 35,599,000 | 21,665,000 | 10,690,000 | -8,657,000 |
other assets and liabilities | 37,181,000 | -92,688,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 36,314,000 | -108,183,000 | 67,431,000 | 92,215,000 | 78,426,000 | 26,171,000 | 155,111,000 | -50,608,000 | -209,885,000 | -231,189,000 | 96,033,000 | 315,120,000 | 195,310,000 | 16,946,000 | 217,247,000 | 249,015,000 | 65,423,000 | -83,216,000 | 558,732,000 | 302,063,000 | 136,928,000 | -194,291,000 | 502,113,000 | 205,687,000 | 63,745,000 | -128,143,000 | 324,628,000 | 296,840,000 | 57,048,000 | -22,798,000 | 397,316,000 | 337,369,000 | 155,728,000 | -284,806,000 | 314,161,000 | 145,914,000 | 26,277,000 | -259,345,000 | 292,769,000 | 210,383,000 | 67,174,000 | -62,236,000 | 334,296,000 | 238,659,000 | 97,397,000 | -79,071,000 | 239,497,000 | 296,665,000 | 106,855,000 | -94,115,000 | 194,831,000 | 41,379,000 | 32,782,000 | -101,035,000 | 170,128,000 | 27,198,000 | -25,310,000 | -38,962,000 | 203,697,000 | 184,290,000 | 84,493,000 | -57,976,000 | 196,018,000 | 31,341,000 | -30,481,000 | -19,481,000 | 123,197,000 | 134,285,000 | 102,149,000 | -591,000 | 54,813,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -9,066,000 | -11,245,000 | -5,710,000 | -4,088,000 | -7,834,000 | -20,257,000 | -2,220,000 | -33,009,000 | -18,609,000 | -19,337,000 | -13,952,000 | -29,989,000 | -7,527,000 | -17,804,000 | -4,702,000 | -2,521,000 | -20,753,000 | -25,759,000 | -21,134,000 | -21,665,000 | -14,548,000 | -9,643,000 | -6,530,000 | -10,157,000 | |||||||||||||||||||||||||||||||||||||||||||||||
free cash flows | 27,248,000 | -119,428,000 | 61,721,000 | 88,127,000 | 70,592,000 | 5,914,000 | 152,891,000 | -83,617,000 | -228,494,000 | -250,526,000 | 82,081,000 | 285,131,000 | 187,783,000 | -858,000 | 212,545,000 | 246,494,000 | 44,670,000 | -108,975,000 | 537,598,000 | 280,398,000 | 224,111,000 | 87,754,000 | -85,601,000 | 286,508,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of assets | 7,000 | 152,000 | 26,000 | 66,000 | 37,000 | 203,000 | 19,000 | 330,000 | 24,000 | 49,000 | 2,406,000 | 340,000 | 265,000 | 0 | 66,000 | 1,354,000 | 3,012,000 | 382,000 | 136,000 | 778,000 | -61,000 | 334,000 | 1,506,000 | 61,000 | 20,000 | -225,000 | 4,603,000 | 12,132,000 | 53,059,000 | 356,000 | 15,286,000 | 154,000 | 10,105,000 | 410,000 | 4,735,000 | 2,105,000 | 97,000 | 4,863,000 | 55,000 | 193,000 | 158,000 | 961,000 | 459,000 | 119,000 | 12,081,000 | 173,000 | 273,000 | 4,808,000 | 40,388,000 | 22,151,000 | 7,035,000 | 8,312,000 | 467,000 | 679,000 | 14,805,000 | 2,454,000 | 7,070,000 | 3,551,000 | 4,824,000 | 3,670,000 | 4,528,000 | ||||||||||
proceeds from disposition of businesses | -2,342,000 | 28,669,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -11,401,000 | 17,576,000 | 844,876,000 | -7,405,000 | -4,209,000 | -20,229,000 | -854,000 | -32,972,000 | -116,774,000 | -29,590,000 | -8,051,000 | -28,465,000 | -2,335,000 | -13,604,000 | 2,000 | -461,000 | -16,146,000 | -24,477,000 | -11,880,000 | -40,013,000 | -32,634,000 | -25,133,000 | -22,042,000 | -22,893,000 | -20,503,000 | -353,213,000 | -88,254,000 | -29,560,000 | -12,163,000 | 25,464,000 | -6,776,000 | -739,432,000 | -200,798,000 | -19,635,000 | -25,450,000 | -6,796,000 | -212,921,000 | -31,633,000 | 44,997,000 | -383,645,000 | -7,498,000 | -12,169,000 | -572,568,000 | -8,652,000 | -9,643,000 | -6,530,000 | -11,412,000 | -10,352,000 | 2,914,000 | -9,016,000 | -20,394,000 | -20,545,000 | -31,364,000 | -13,330,000 | -250,375,000 | -20,198,000 | -25,067,000 | 11,645,000 | -4,959,000 | -14,848,000 | -13,771,000 | -55,266,000 | -67,604,000 | -35,624,000 | -53,510,000 | -20,510,000 | -50,765,000 | -38,835,000 | -7,985,000 | -3,500,000 | -18,565,000 |
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on term loan facilities | 0 | 1,500,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on term loan facilities | 0 | -703,267,000 | -1,097,983,000 | 0 | -14,750,000 | -14,750,000 | -14,750,000 | -6,250,000 | -6,250,000 | -6,250,000 | -609,375,000 | -9,375,000 | -6,250,000 | -300,000,000 | -261,250,000 | -10,625,000 | -130,998,000 | -10,625,000 | -9,375,000 | -1,250,000 | -10,625,000 | -10,625,000 | -943,934,000 | -73,066,000 | -114,621,000 | -13,594,000 | -113,594,000 | ||||||||||||||||||||||||||||||||||||||||||||
borrowings on accounts receivable securitization facility | 373,000,000 | 290,000,000 | 220,000,000 | 630,500,000 | 467,000,000 | 513,500,000 | 677,500,000 | 565,800,000 | 447,789,000 | 290,000,000 | 0 | 0 | 0 | 227,061,000 | 39,312,000 | 83,293,000 | 16,870,000 | 106,942,000 | 21,440,000 | 77,419,000 | 35,028,000 | 79,449,000 | 31,325,000 | 80,099,000 | 48,677,000 | 213,539,000 | 43,516,000 | 84,700,000 | 56,588,000 | 53,261,000 | 22,850,000 | 74,702,000 | 55,300,000 | 79,039,000 | 45,558,000 | 0 | 67,437,000 | 48,172,000 | 44,984,000 | 19,373,000 | 29,976,000 | 51,382,000 | 20,483,000 | 52,774,000 | 47,241,000 | 56,802,000 | 51,233,000 | 39,669,000 | 95,050,000 | 94,677,000 | 15,866,000 | 42,018,000 | 58,406,000 | 91,000,000 | 6,835,000 | 48,607,000 | 49,009,000 | 79,000,000 | |||||||||||||
repayments on accounts receivable securitization facility | -301,000,000 | -381,000,000 | -125,000,000 | -630,500,000 | -484,500,000 | -502,000,000 | -626,000,000 | -459,000,000 | -478,589,000 | -154,500,000 | 0 | 0 | -152,152,000 | -74,909,000 | -247,915,000 | -65,000,000 | -26,560,000 | -68,550,000 | -81,811,000 | -8,826,000 | -38,723,000 | -47,577,000 | -157,111,000 | -32,713,000 | -37,854,000 | -65,274,000 | -243,069,000 | -49,060,000 | -48,154,000 | -48,424,000 | -85,951,000 | -48,572,000 | -22,775,000 | -90,393,000 | -59,595,000 | 0 | -7,316,000 | -65,083,000 | -29,808,000 | -23,238,000 | -19,244,000 | -65,471,000 | -40,622,000 | -28,905,000 | -40,505,000 | -60,365,000 | -59,300,000 | -77,724,000 | -24,331,000 | -42,341,000 | -75,866,000 | -24,533,000 | -14,084,000 | -102,807,000 | -155,878,000 | -25,564,000 | -46,921,000 | -97,705,000 | |||||||||||||
borrowings on revolving loan facilities | 1,212,500,000 | 931,000,000 | 0 | 4,500,000 | 293,000,000 | 316,000,000 | 639,000,000 | 610,000,000 | 598,500,000 | 129,000,000 | 0 | 0 | 0 | 1,638,000,000 | 614,000,000 | 981,777,000 | 830,000,000 | 772,500,000 | 704,500,000 | 816,000,000 | 758,000,000 | 1,267,860,000 | 1,204,000,000 | 810,500,000 | 882,299,000 | 1,265,000,000 | 803,500,000 | ||||||||||||||||||||||||||||||||||||||||||||
repayments on revolving loan facilities | -1,265,000,000 | -661,500,000 | 0 | -4,500,000 | -293,000,000 | -316,000,000 | -820,000,000 | -539,000,000 | -260,500,000 | -109,000,000 | 0 | -118,189,000 | -950,000,000 | -688,000,000 | -614,000,000 | -1,163,092,000 | -742,000,000 | -680,500,000 | -1,018,000,000 | -990,500,000 | -727,000,000 | -771,000,000 | -1,415,000,000 | -990,500,000 | -738,000,000 | -1,009,500,000 | -803,500,000 | ||||||||||||||||||||||||||||||||||||||||||||
repayments on senior notes | 0 | -900,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to amend and refinance credit facilities | -1,473,000 | -21,808,000 | -71,000 | -33,000 | -501,000 | -178,000 | -268,000 | -232,000 | -105,000 | -44,000 | -8,563,000 | -112,000 | -577,000 | -3,588,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 16,134,000 | 51,055,000 | -1,006,559,000 | -165,000 | -32,537,000 | -7,459,000 | -144,610,000 | 118,942,000 | 248,739,000 | 67,567,000 | -412,096,000 | -62,003,000 | -59,498,000 | -354,423,000 | -61,272,000 | -211,877,000 | -462,196,000 | 877,514,000 | -538,394,000 | -221,395,000 | -135,928,000 | 71,707,000 | -455,079,000 | -163,301,000 | -41,201,000 | 459,084,000 | -218,170,000 | -312,387,000 | -59,722,000 | 4,511,000 | -368,871,000 | 189,244,000 | 375,997,000 | 314,684,000 | -253,422,000 | -170,297,000 | 222,947,000 | 333,754,000 | -316,466,000 | 250,083,000 | -67,573,000 | 110,191,000 | 235,176,000 | -179,974,000 | -73,248,000 | 111,803,000 | -366,883,000 | -134,575,000 | -113,758,000 | 102,144,000 | -187,011,000 | -15,709,000 | -21,784,000 | 134,985,000 | 48,468,000 | 30,970,000 | 45,530,000 | 30,717,000 | -198,239,000 | -178,763,000 | -55,442,000 | 78,270,000 | -145,514,000 | -4,757,000 | 59,273,000 | -13,740,000 | -75,640,000 | -97,035,000 | -67,945,000 | -2,759,000 | -125,193,000 |
effect of changes in foreign exchange rates on cash | 3,356,000 | 638,000 | -17,305,000 | 9,565,000 | -195,000 | -12,768,000 | -10,388,000 | -30,153,000 | -43,368,000 | 1,793,000 | -5,701,000 | -10,427,000 | 882,000 | -17,662,000 | 22,072,000 | 11,721,000 | 12,392,000 | -15,061,000 | 3,421,000 | -3,274,000 | 2,178,000 | 2,104,000 | 9,033,000 | -19,297,000 | 18,990,000 | 1,186,000 | 3,317,000 | -4,263,000 | 629,000 | -3,799,000 | -11,637,000 | 2,035,000 | -2,352,000 | 3,010,000 | -715,000 | 420,000 | 1,984,000 | -5,564,000 | 2,723,000 | -4,606,000 | 378,000 | -513,000 | -13,361,000 | -18,000 | -746,000 | -453,000 | -675,000 | 869,000 | -949,000 | 242,000 | -78,000 | -1,783,000 | 217,000 | 513,000 | -46,000 | 729,000 | -976,000 | 277,000 | -173,000 | 377,000 | 612,000 | -701,000 | -1,770,000 | -1,666,000 | 843,000 | 288,000 | 1,067,000 | 1,569,000 | 884,000 | 167,000 | -227,000 |
change in cash and cash equivalents | 44,403,000 | -38,914,000 | -111,557,000 | 94,210,000 | 41,485,000 | -14,285,000 | -741,000 | 21,521,000 | -49,370,000 | -14,208,000 | 3,378,000 | 10,032,000 | -210,784,000 | 328,575,000 | 13,253,000 | 34,574,000 | -30,759,000 | 38,287,000 | 37,212,000 | 24,023,000 | 72,215,000 | -7,519,000 | 35,273,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 0 | 215,354,000 | 0 | 0 | 0 | 205,501,000 | 0 | 0 | 0 | 0 | 421,566,000 | 0 | 0 | 0 | 460,245,000 | 0 | 0 | 0 | 319,169,000 | 0 | 0 | 0 | 239,855,000 | 0 | 0 | 0 | 115,863,000 | 0 | 0 | 0 | 42,796,000 | 0 | 0 | 0 | 35,345,000 | 0 | 0 | 0 | 43,671,000 | 0 | 0 | 0 | 38,943,000 | 0 | 0 | 0 | 67,342,000 | 0 | 0 | 174,236,000 | 0 | 0 | 155,973,000 | 298,252,000 | |||||||||||||||||
cash and cash equivalents at end of period | 44,403,000 | 176,440,000 | 94,210,000 | 41,485,000 | 191,216,000 | -741,000 | 5,209,000 | -121,288,000 | 369,210,000 | 214,225,000 | 135,512,000 | 540,707,000 | -49,370,000 | -14,208,000 | 463,623,000 | -210,784,000 | 328,575,000 | 332,422,000 | -30,759,000 | 38,287,000 | 277,067,000 | 72,215,000 | -7,519,000 | 151,136,000 | 50,015,000 | 13,760,000 | 68,545,000 | 152,607,000 | -4,938,000 | 34,600,000 | 3,342,000 | -20,149,000 | 64,804,000 | 38,699,000 | -5,823,000 | 42,620,000 | -8,944,000 | 15,892,000 | 31,669,000 | -18,870,000 | -10,706,000 | -23,875,000 | 120,793,000 | -2,141,000 | -16,000 | 27,103,000 | 149,290,000 | 209,080,000 | |||||||||||||||||||||||
balances included in the condensed consolidated balance sheets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 44,403,000 | 175,940,000 | -102,447,000 | 103,534,000 | 5,209,000 | -121,288,000 | 369,210,000 | -337,351,000 | 206,330,000 | 136,895,000 | 530,403,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents included in current assets held for sale | 0 | 500,000 | -9,110,000 | -9,324,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory write-down charges, net of recoveries | 6,220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of businesses and classification of assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | 5,168,000 | 4,612,000 | 4,466,000 | 4,723,000 | 483,000 | 1,547,000 | 2,069,000 | 5,178,000 | 16,795,000 | 1,588,000 | -1,713,000 | 4,746,000 | 17,231,000 | 1,963,000 | 860,000 | 3,528,000 | 15,488,000 | 8,310,000 | 474,000 | 7,508,000 | 19,787,000 | 3,371,000 | 2,308,000 | 4,152,000 | 18,589,000 | 3,444,000 | 5,232,000 | 3,322,000 | 16,436,000 | 2,739,000 | 2,493,000 | 2,510,000 | 13,774,000 | 2,873,000 | 2,077,000 | 1,772,000 | 10,272,000 | 2,664,000 | 689,000 | 2,548,000 | 11,214,000 | 2,502,000 | 2,550,000 | 3,268,000 | 10,060,000 | 9,255,000 | 8,819,000 | 9,563,000 | 8,397,000 | 7,951,000 | 8,183,000 | 6,918,000 | 6,484,000 | 8,008,000 | 9,569,000 | 9,564,000 | |||||||||||||||
deferred taxes | -168,068,000 | 9,054,000 | -1,740,000 | -461,000 | 45,478,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 30,441,000 | -12,420,000 | 7,088,000 | -7,554,000 | 15,784,000 | -22,080,000 | -49,044,000 | -489,000 | -47,678,000 | 2,591,000 | -5,155,000 | 9,606,000 | 42,215,000 | -11,789,000 | -58,360,000 | 26,790,000 | 34,135,000 | -13,378,000 | 4,275,000 | -31,629,000 | -42,126,000 | 48,315,000 | -20,033,000 | 13,840,000 | 14,318,000 | 6,237,000 | -42,126,000 | -6,775,000 | -18,396,000 | 14,855,000 | -24,052,000 | 3,030,000 | 2,383,000 | 59,586,000 | -20,759,000 | -6,166,000 | 20,292,000 | -12,582,000 | 15,082,000 | -8,522,000 | 18,483,000 | -813,000 | 7,732,000 | -12,545,000 | -7,249,000 | -4,605,000 | 12,295,000 | 5,012,000 | 1,334,000 | -571,000 | 5,289,000 | -2,413,000 | 2,485,000 | -5,049,000 | 11,004,000 | 3,157,000 | 830,000 | 2,465,000 | 13,329,000 | 5,586,000 | -32,188,000 | -8,159,000 | -1,848,000 | -7,061,000 | -4,327,000 | 8,454,000 | -705,000 | 15,790,000 | -10,749,000 | ||
accrued pension and postretirement benefits | -2,045,000 | -2,878,000 | 80,000 | 181,000 | 1,241,000 | -571,000 | -519,000 | 24,000 | -300,000 | -1,292,000 | -419,000 | -38,757,000 | 133,000 | 353,000 | 2,163,000 | -21,481,000 | 4,518,000 | 3,960,000 | 3,657,000 | -21,978,000 | -184,000 | 2,598,000 | -11,879,000 | 4,441,000 | 4,021,000 | 3,996,000 | 4,684,000 | 6,341,000 | 2,915,000 | 1,696,000 | |||||||||||||||||||||||||||||||||||||||||
accrued liabilities and other | -113,669,000 | 29,150,000 | 79,033,000 | 7,035,000 | 38,130,000 | 24,061,000 | -1,596,000 | -123,857,000 | -51,991,000 | 117,852,000 | 38,062,000 | -34,587,000 | -54,853,000 | 115,488,000 | 100,794,000 | -82,191,000 | -118,013,000 | 37,648,000 | -20,285,000 | -3,120,000 | 39,932,000 | 4,885,000 | 4,786,000 | -84,561,000 | -38,043,000 | 16,458,000 | -16,560,000 | -29,521,000 | -62,006,000 | 53,123,000 | 3,113,000 | -37,397,000 | 45,154,000 | -14,073,000 | 38,326,000 | -109,834,000 | -78,040,000 | 36,100,000 | -31,702,000 | 5,701,000 | -4,516,000 | 36,251,000 | -18,698,000 | -22,998,000 | 10,528,000 | 33,507,000 | -64,947,000 | 10,580,000 | -71,365,000 | 60,798,000 | -24,980,000 | 19,331,000 | -37,500,000 | 38,877,000 | -40,891,000 | -13,629,000 | -87,356,000 | 25,345,000 | 18,870,000 | -11,536,000 | 9,943,000 | ||||||||||
purchase of trademarks | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments for) disposition of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on senior notes | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on notes payable | 0 | 0 | 21,454,000 | 39,890,000 | 66,759,000 | 21,532,000 | 21,106,000 | 68,124,000 | 49,889,000 | 54,357,000 | 62,312,000 | 90,405,000 | 88,120,000 | 79,818,000 | 82,774,000 | 60,438,000 | 63,808,000 | 69,981,000 | 83,920,000 | 65,685,000 | 71,420,000 | 113,491,000 | 27,893,000 | 49,561,000 | 246,504,000 | 239,633,000 | 368,778,000 | 350,540,000 | 639,411,000 | 133,902,000 | 43,828,000 | 48,904,000 | 42,576,000 | 33,243,000 | 33,494,000 | 32,842,000 | 5,379,000 | 28,744,000 | 34,210,000 | 34,785,000 | 11,383,000 | 11,197,000 | 20,671,000 | 55,636,000 | 40,245,000 | 42,863,000 | 222,149,000 | 403,721,000 | 359,316,000 | 334,611,000 | 297,134,000 | 459,463,000 | 350,421,000 | 269,446,000 | 549,434,000 | 285,669,000 | 106,942,000 | 192,269,000 | 17,747,000 | ||||||||||||
repayments on notes payable | 0 | 0 | -21,713,000 | -40,142,000 | -66,531,000 | -22,790,000 | -20,276,000 | -72,900,000 | -53,735,000 | -48,021,000 | -64,352,000 | -90,492,000 | -88,381,000 | -80,944,000 | -82,759,000 | -68,604,000 | -64,215,000 | -72,346,000 | -81,426,000 | -77,907,000 | -120,721,000 | -86,447,000 | -42,540,000 | -48,867,000 | -284,322,000 | -292,555,000 | -367,016,000 | -350,636,000 | -633,116,000 | -139,569,000 | -61,137,000 | -36,231,000 | -40,037,000 | -30,941,000 | -31,016,000 | -1,859,000 | -30,497,000 | -28,100,000 | -30,571,000 | -59,472,000 | -8,091,000 | -5,337,000 | -42,217,000 | -26,739,000 | -35,082,000 | -43,585,000 | -243,518,000 | -395,957,000 | -349,347,000 | -364,796,000 | -301,195,000 | -455,340,000 | -352,123,000 | -276,249,000 | -540,427,000 | -294,871,000 | -93,849,000 | -148,051,000 | -23,295,000 | ||||||||||||
share repurchases | 0 | 0 | -25,018,000 | 0 | 0 | 0 | -200,269,000 | -100,098,000 | 0 | 0 | -299,919,000 | 0 | 0 | 0 | -379,901,000 | -45,401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -52,341,000 | -52,324,000 | -52,297,000 | -52,385,000 | -52,380,000 | -52,368,000 | -52,351,000 | -52,253,000 | -52,236,000 | -52,213,000 | -53,683,000 | -54,269,000 | -54,240,000 | -54,228,000 | -54,221,000 | -54,116,000 | -54,085,000 | -54,062,000 | -54,053,000 | -54,692,000 | -54,682,000 | -54,654,000 | -55,875,000 | -41,577,000 | -41,564,000 | -41,551,000 | -42,683,000 | -39,603,000 | -40,243,000 | -41,387,000 | -40,083,000 | -29,969,000 | -29,907,000 | -29,881,000 | -29,850,000 | -19,827,000 | -19,818,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balances included in the consolidated balance sheets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of business and classification of assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments for) disposition of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on classification of assets held for sale | 45,617,000 | 30,562,000 | 9,828,000 | 226,352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on classification of assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of business and classification of assets held for sale | -1,558,000 | 4,310,000 | -3,780,000 | -6,715,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets and goodwill | 0 | 0 | 0 | 163,047,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 1,727,000 | 1,869,000 | 1,887,000 | 2,055,000 | 2,581,000 | 3,089,000 | 4,580,000 | 3,262,000 | 3,184,000 | 2,996,000 | 2,123,000 | 3,710,000 | 2,263,000 | 2,318,000 | 2,440,000 | 2,327,000 | 2,324,000 | 2,284,000 | 2,343,000 | 2,451,000 | 2,506,000 | 2,736,000 | 2,701,000 | 2,633,000 | 2,574,000 | 2,037,000 | 1,790,000 | 1,855,000 | 1,810,000 | 1,722,000 | 1,690,000 | 1,667,000 | 1,491,000 | 1,427,000 | 1,426,000 | 1,761,000 | 1,802,000 | 1,679,000 | 1,679,000 | 2,091,000 | 2,186,000 | 2,415,000 | 2,476,000 | 2,568,000 | 2,572,000 | 2,578,000 | 2,649,000 | 3,015,000 | 3,242,000 | 3,163,000 | 3,319,000 | 3,016,000 | 3,036,000 | 3,046,000 | 1,869,000 | 1,509,000 | 1,508,000 | 1,509,000 | 1,506,000 | 1,538,000 | 1,648,000 | 1,664,000 | 1,625,000 | 980,000 | |||||||
change in cash, cash equivalents and restricted cash | -121,288,000 | -191,419,000 | -329,815,000 | 214,225,000 | 134,359,000 | -368,743,000 | 178,049,000 | 48,398,000 | -400,527,000 | 754,760,000 | 11,879,000 | 37,381,000 | -29,456,000 | -145,613,000 | 34,025,000 | 196,000 | 21,031,000 | -21,086,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | 0 | 560,629,000 | 0 | 0 | 0 | 910,603,000 | 0 | 0 | 0 | 329,923,000 | 0 | 0 | 0 | 455,732,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -121,288,000 | 369,210,000 | 214,225,000 | 134,359,000 | 541,860,000 | 48,398,000 | -400,527,000 | 1,084,683,000 | 37,381,000 | -29,456,000 | 310,119,000 | 196,000 | 21,031,000 | 400,480,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less restricted cash at end of period | 1,153,000 | 31,000 | 139,000 | 903,000 | -21,702,000 | -317,000 | 23,039,000 | -332,000 | -3,278,000 | 26,818,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -61,725,000 | 0 | 0 | -524,000 | -948,000 | -769,731,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on international debt | 0 | 0 | 0 | 31,222,000 | 0 | 20,539,000 | 0 | 7,141,000 | 777,000 | 813,000 | 4,660,000 | 2,895,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on international debt | 0 | -6,903,000 | -13,483,000 | 0 | 0 | -108,000 | -997,000 | -999,000 | -932,000 | -26,915,000 | -16,226,000 | -1,548,000 | -1,826,000 | -7,632,000 | -1,728,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents included in current assets of discontinued operations | 7,895,000 | -1,383,000 | 10,304,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | -80,000 | -104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition of businesses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents per balance sheet at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business | 0 | -17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to net shares settlement of equity awards | -1,535,000 | -18,000 | -62,000 | -8,020,000 | -366,000 | -251,000 | -906,000 | -6,937,000 | -1,593,000 | -1,428,000 | -2,757,000 | -7,388,000 | -1,847,000 | -4,559,000 | -1,669,000 | -14,495,000 | -1,036,000 | -1,046,000 | -837,000 | -23,461,000 | -5,676,000 | -29,450,000 | -17,982,000 | -22,299,000 | -21,952,000 | -5,711,000 | -4,631,000 | -17,007,000 | -4,828,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents per balance sheet at end of period | 48,367,000 | -400,666,000 | 1,083,780,000 | 59,083,000 | -29,139,000 | 287,080,000 | 528,000 | 24,309,000 | 373,662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off on early extinguishment of debt | 1,875,000 | 594,000 | 0 | 873,000 | 14,186,000 | 0 | 1,654,000 | 686,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition and disposition of businesses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition of businesses | 0 | 0 | 2,851,000 | 37,434,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | 0 | 0 | 0 | -3,540,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition of business: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | 0 | -1,000 | -334,915,000 | -7,062,000 | 0 | 632,000 | -7,453,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of long-lived assets | 32,255,000 | 32,234,000 | 33,821,000 | 33,568,000 | 31,925,000 | 31,667,000 | 29,330,000 | 28,765,000 | 26,888,000 | 24,007,000 | 22,820,000 | 24,943,000 | 26,234,000 | 24,573,000 | 23,500,000 | 22,981,000 | 23,059,000 | 21,571,000 | 22,409,000 | 23,221,000 | 23,047,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes and other | 2,500,000 | 7,468,000 | 2,539,000 | -3,914,000 | -2,795,000 | -18,187,000 | 151,000 | 5,292,000 | -14,126,000 | 3,560,000 | -8,372,000 | 1,705,000 | -7,467,000 | 1,446,000 | 2,040,000 | -2,477,000 | -2,134,000 | -1,903,000 | 3,995,000 | -1,551,000 | -6,535,000 | -4,037,000 | -1,448,000 | -472,000 | 1,128,000 | 2,314,000 | -2,575,000 | -9,155,000 | 1,506,000 | -1,141,000 | -4,483,000 | -2,798,000 | 1,630,000 | -5,088,000 | -2,871,000 | -4,365,000 | -4,153,000 | -3,833,000 | 2,369,000 | ||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -25,269,000 | -22,821,000 | -22,832,000 | -20,836,000 | -19,804,000 | -26,590,000 | -29,580,000 | -14,789,000 | -16,049,000 | -17,960,000 | -22,760,000 | -14,820,000 | -27,859,000 | -25,604,000 | -17,533,000 | -19,870,000 | -36,368,000 | -17,749,000 | -21,977,000 | -12,361,000 | -12,224,000 | -9,174,000 | -21,355,000 | -21,004,000 | -22,329,000 | -25,411,000 | -27,670,000 | -20,471,000 | -29,875,000 | -28,224,000 | -27,116,000 | -21,893,000 | -22,083,000 | -55,733,000 | -63,638,000 | -49,769,000 | |||||||||||||||||||||||||||||||||||
amortization of intangibles | 3,856,000 | 3,690,000 | 3,625,000 | 3,617,000 | 3,619,000 | 3,463,000 | 2,918,000 | 3,002,000 | 3,126,000 | 3,150,000 | 3,112,000 | 3,092,000 | 3,089,000 | 3,336,000 | 3,045,000 | 2,965,000 | 2,673,000 | 1,689,000 | 1,442,000 | 1,514,000 | 1,560,000 | 1,667,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
charges incurred for amendments of credit facilities | 0 | -873,000 | 16,520,000 | 0 | 168,000 | 3,946,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | 924,000 | 6,988,000 | 4,171,000 | 21,294,000 | 12,833,000 | 13,406,000 | 18,267,000 | 2,293,000 | 5,602,000 | 8,564,000 | 3,328,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on disposition of businesses | -539,000 | 1,639,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of assumed debt related to acquisition of business | -6,207,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on revolving loan facility | 709,000,000 | 1,471,500,000 | 1,216,000,000 | 1,262,000,000 | 1,466,500,000 | 1,327,500,000 | 897,000,000 | 856,500,000 | 664,500,000 | 1,118,000,000 | 1,424,500,000 | 659,000,000 | 1,017,000,000 | 953,000,000 | 761,500,000 | 682,500,000 | 690,500,000 | 804,000,000 | 441,500,000 | 608,500,000 | 817,000,000 | 1,023,000,000 | 631,000,000 | 522,500,000 | 560,500,000 | 514,500,000 | 680,501,000 | 404,000,000 | 378,025,000 | 571,500,000 | 267,000,000 | 369,000,000 | |||||||||||||||||||||||||||||||||||||||
repayments on revolving loan facility | -1,511,500,000 | -732,500,000 | -1,305,500,000 | -1,109,000,000 | -2,049,500,000 | -921,000,000 | -1,164,500,000 | -935,500,000 | -761,500,000 | -965,000,000 | -957,500,000 | -783,500,000 | -1,077,500,000 | -835,500,000 | -694,000,000 | -698,000,000 | -817,500,000 | -676,000,000 | -442,000,000 | -601,000,000 | -914,500,000 | -918,000,000 | -821,000,000 | -519,500,000 | -473,500,000 | -466,000,000 | -629,001,000 | -464,000,000 | -427,025,000 | -462,500,000 | -267,000,000 | -369,000,000 | |||||||||||||||||||||||||||||||||||||||
redemption of 6.375% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of 4.875% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of 4.625% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of 3.5% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on term loan a facility | 300,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on term loan a facility | -13,593,000 | -9,063,000 | -9,063,000 | -5,312,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on term loan b facility | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on term b loan facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued pension and postretirement | -37,793,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on euro term loan facility | -1,018,000 | -1,030,000 | -974,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on term loan b facility | -1,063,000 | -1,063,000 | -1,062,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs and other | 541,000 | -488,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incurrence of debt under the euro term loan facility | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of euro term loan facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of debt under 8% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangibles | 0 | -172,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of business | 1,018,000 | 195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition of business | -4,000 | -195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of floating rate senior notes | -145,185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options exercised | 0 | 0 | 873,000 | 4,406,000 | 4,649,000 | 3,372,000 | 408,000 | 323,000 | 320,000 | 8,722,000 | 5,637,000 | 2,425,000 | 2,501,000 | 2,017,000 | 1,384,000 | 36,000 | 803,000 | -9,000 | 1,818,000 | 43,000 | 339,000 | 725,000 | 2,661,000 | 465,000 | 2,338,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of loss on interest rate hedge | -604,000 | 1,004,000 | 1,046,000 | 1,114,000 | 2,364,000 | 2,463,000 | 3,163,000 | 3,302,000 | 4,042,000 | 4,190,000 | 4,718,000 | 4,824,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transactions with sara lee corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of disposition of business: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 50,015,000 | 13,760,000 | 25,749,000 | -139,473,000 | 152,607,000 | -4,938,000 | -745,000 | -12,652,000 | 3,342,000 | -20,149,000 | 21,133,000 | -31,825,000 | 3,677,000 | -18,870,000 | -10,706,000 | -2,141,000 | -16,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt under senior secured credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of 6.375% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to amend credit facilities | -225,000 | 0 | -188,000 | -3,569,000 | 0 | -1,453,000 | -20,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring | 1,229,000 | 8,532,000 | -1,070,000 | -484,000 | 10,724,000 | -2,960,000 | -1,512,000 | -1,119,000 | 0 | -224,000 | -2,589,000 | -633,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on repurchase of floating rate senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest rate hedge termination | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of floating rate senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incurrence of debt under the 2009 senior secured credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt under 2009 senior secured credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of 8% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt under 2006 senior secured credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt under 2009 senior secured credit facility | 0 | -57,188,000 | -1,875,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock repurchases | 0 | -19,415,000 | -2,583,000 | -8,277,000 | 0 | -28,588,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transaction with sara lee corporation | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt under 2006 senior secured credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(used in) operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -8,944,000 | 15,892,000 | -35,673,000 | -53,443,000 | -6,683,000 | -89,172,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
used in operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on curtailment of postretirement benefits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on early extinguishment of debt | 3,795,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of trademark | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt under credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to and from related entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital lease obligations | -185,000 | -184,000 | -260,000 | -263,000 | -282,000 | -326,000 | -311,000 | -277,000 | -785,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of debt under credit facilities | 2,600,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of debt issuance | 0 | 0 | -733,000 | -290,000 | -469,000 | -1,774,000 | -45,906,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to sara lee corporation | -2,400,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt under credit facilities | -300,000,000 | -75,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of floating rate senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of bridge loan facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on accounts receivable securitization | 0 | 555,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on accounts receivable securitization | -7,383,000 | -555,000 | -1,169,000 | -19,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in bank overdraft | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on notes payable to related entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net transactions with parent companies | 186,010,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net transactions with related entities | -195,381,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 30,800,000 | -6,528,000 | -30,043,000 | 6,367,000 | 27,677,000 | -12,297,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt under credit facilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in bank overdraft | -270,411,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -27,580,000 | -46,239,000 | -27,099,000 | -10,894,000 | -7,394,000 | -20,181,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowing on accounts receivable securitization | 19,220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings (repayments) on notes payable to related entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on notes payable to banks | 15,931,000 | 5,046,000 | 8,992,000 | 1,280,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on notes payable to banks | -11,362,000 | -4,279,000 | -11,204,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in bank overdraft. | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in bank overdraft. | -834,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on notes payable to related entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of business acquired: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges on intangibles | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash charges for (income from) exit activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in current assets and liabilities, net of business acquired: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in trade accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in due to and from related entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued liabilities |
We provide you with 20 years of cash flow statements for Hanesbrands stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Hanesbrands stock. Explore the full financial landscape of Hanesbrands stock with our expertly curated income statements.
The information provided in this report about Hanesbrands stock 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.