Quarterly
Annual
| Unit: USD | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 218,000,000 | 222,000,000 | 117,000,000 | 100,000,000 | 138,000,000 | 129,000,000 | 927,000,000 | 194,000,000 | 155,000,000 | 233,000,000 | 207,000,000 | 223,000,000 | 315,000,000 | 218,000,000 | 222,000,000 | 241,000,000 | 174,621,000 | 170,018,000 | 152,354,000 | 201,007,000 | 68,909,000 | -50,263,000 | -2,581,000 | 40,714,000 | 53,761,000 | 44,032,000 | 67,607,000 | 124,074,000 | -56,608,000 | 42,702,000 | 37,528,000 | 63,919,000 | 46,041,000 | -25,699,000 | 20,124,000 | 86,701,000 | 38,709,000 | 5,839,000 | 78,433,000 | 131,915,000 | 88,539,000 | 72,424,000 | 52,273,000 | 72,376,000 | -25,592,000 | 188,308,000 | -38,516,000 | 118,065,000 | 126,790,000 | 49,628,000 | 88,089,000 | 105,584,000 | 82,465,000 | 101,598,000 | 98,245,000 | 113,781,000 | 115,541,000 | 104,288,000 | 55,718,000 | 107,411,000 | 59,376,000 | 52,687,000 | 29,822,000 | 28,881,000 | 57,491,000 | 38,445,000 | -24,045,000 | 62,001,000 | 11,725,000 | 6,234,000 | 13,900,000 | 41,377,000 | -45,619,000 | 64,226,000 | 69,021,000 | 76,890,000 | ||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 231,257,000 | 224,327,000 | 214,650,000 | 205,766,000 | 193,889,000 | 198,345,000 | 199,488,000 | 202,859,000 | 196,911,000 | 193,412,000 | 192,674,000 | 188,836,000 | 190,058,000 | 201,324,000 | 187,689,000 | 194,633,000 | 189,848,000 | 190,240,000 | 191,416,000 | 188,901,000 | 183,780,000 | 183,671,000 | 167,938,000 | 161,363,000 | 144,040,000 | 135,695,000 | 127,061,000 | 122,380,000 | 120,656,000 | 119,453,000 | 121,573,000 | 125,596,000 | 122,407,000 | 100,688,000 | 99,819,000 | 95,203,000 | 91,306,000 | 88,452,000 | 87,873,000 | 85,861,000 | 84,867,000 | 82,438,000 | 76,924,000 | 74,950,000 | 71,341,000 | 69,482,000 | 69,403,000 | 73,058,000 | 73,683,000 | 72,195,000 | 74,563,000 | 71,556,000 | 71,270,000 | 70,548,000 | 68,224,000 | 66,269,000 | 65,873,000 | 63,852,000 | 57,893,000 | 52,084,000 | 50,883,000 | 50,530,000 | 49,179,000 | 48,084,000 | ||||||||||||||||
restructuring and related charges | 1,957,000 | 7,000 | 4,592,000 | -1,556,000 | 2,064,000 | 6,231,000 | 14,714,000 | 18,347,000 | -11,000 | -343,000 | -3,396,000 | 184,000 | 1,426,000 | 5,575,000 | 2,451,000 | 6,812,000 | 35,733,000 | 11,838,000 | 34,135,000 | 12,640,000 | -122,000 | 700,000 | 575,000 | 3,292,000 | 12,519,000 | 5,100,000 | 24,133,000 | 782,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
recognition of stock-based compensation expense and related charges | 25,881,000 | 18,765,000 | 23,813,000 | 33,541,000 | 20,870,000 | 16,882,000 | 15,109,000 | 30,223,000 | 13,894,000 | 14,506,000 | 15,697,000 | 17,249,000 | 15,687,000 | 15,039,000 | 14,964,000 | 44,974,000 | 15,167,000 | 18,350,000 | 15,318,000 | -291,000 | 492,000 | 13,445,000 | 20,268,000 | 24,792,000 | 9,459,000 | 20,119,000 | 14,939,000 | 18,043,000 | 2,367,000 | 16,078,000 | 16,745,000 | -24,566,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 2,933,000 | -7,603,000 | -6,461,000 | -1,869,000 | 10,930,000 | 15,192,000 | 9,732,000 | -6,645,000 | 6,990,000 | -9,913,000 | 19,550,000 | 4,371,000 | 92,467,000 | -15,227,000 | -13,028,000 | -11,507,000 | -18,085,000 | -13,236,000 | -15,185,000 | -16,495,000 | 1,248,000 | -1,463,000 | -9,407,000 | -13,533,000 | 3,231,000 | -12,773,000 | -3,988,000 | 2,618,000 | -13,856,000 | 3,150,000 | -22,836,000 | -5,429,000 | -94,530,000 | 4,571,000 | 4,377,000 | -1,079,000 | -5,603,000 | 10,561,000 | -3,521,000 | -4,510,000 | -199,000 | -4,963,000 | -16,528,000 | 132,138,000 | -8,272,000 | 13,106,000 | -30,624,000 | -23,883,000 | -26,047,000 | -14,147,000 | -7,114,000 | -7,532,000 | -3,353,000 | 25,412,000 | -11,992,000 | -2,236,000 | -1,972,000 | |||||||||||||||||||||||
gain from the divestiture of businesses | 98,000,000 | 2,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 4,000,000 | 13,000,000 | -12,000,000 | 6,000,000 | -13,000,000 | 1,000,000 | 41,000,000 | -12,000,000 | -4,000,000 | -12,000,000 | -3,217,000 | 728,000 | 4,242,000 | 11,247,000 | 946,000 | 7,141,000 | 12,659,000 | 1,179,000 | 2,813,000 | -4,355,000 | -5,723,000 | 44,282,000 | -9,541,000 | -3,267,000 | -4,604,000 | 3,812,000 | -4,808,000 | 16,097,000 | 4,410,000 | 4,421,000 | 2,542,000 | 1,834,000 | 2,182,000 | 1,890,000 | -9,197,000 | -3,321,000 | -1,211,000 | 14,388,000 | 3,305,000 | -7,517,000 | 7,437,000 | 3,691,000 | 5,908,000 | 1,189,000 | 4,021,000 | 1,498,000 | 8,518,000 | 14,620,000 | -7,100,000 | -561,000 | ||||||||||||||||||||||||||||||
change in operating assets and liabilities, exclusive of net assets acquired: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 82,061,000 | -164,931,000 | 591,362,000 | -791,492,000 | -278,443,000 | -282,501,000 | 1,288,181,000 | -863,210,000 | -57,914,000 | -163,405,000 | 235,438,000 | -600,630,000 | -130,031,000 | -54,284,000 | -6,320,000 | -125,627,000 | 54,408,000 | -8,112,000 | 93,283,000 | -170,932,000 | -58,715,000 | 160,803,000 | 225,943,000 | -205,916,000 | -248,724,000 | 53,877,000 | 300,475,000 | -398,334,000 | -219,166,000 | -84,322,000 | 333,649,000 | -146,619,000 | -112,384,000 | 285,295,000 | 136,326,000 | -308,487,000 | 8,000 | -21,610,000 | 28,635,000 | -29,659,000 | 318,351,000 | -190,549,000 | -8,348,000 | 19,224,000 | 316,057,000 | -200,916,000 | -144,019,000 | -42,833,000 | 28,455,000 | -140,972,000 | ||||||||||||||||||||||||||||||
contract assets | 68,865,000 | -76,123,000 | 95,287,000 | 27,971,000 | -12,027,000 | -29,272,000 | 5,020,000 | -68,322,000 | -13,061,000 | -50,264,000 | -53,234,000 | -761,910,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | -436,430,000 | -418,315,000 | -286,532,000 | -134,723,000 | 152,078,000 | 50,266,000 | 7,111,000 | -286,775,000 | 133,822,000 | 124,216,000 | -17,470,000 | 242,506,000 | -119,447,000 | 38,649,000 | -97,493,000 | -320,814,000 | -228,940,000 | -196,628,000 | 12,999,000 | -32,520,000 | -161,221,000 | 6,047,000 | 211,421,000 | 11,719,000 | -229,492,000 | -140,586,000 | -12,162,000 | -100,831,000 | -154,464,000 | -27,540,000 | 205,387,000 | 137,407,000 | 136,084,000 | 136,790,000 | -27,329,000 | -195,316,000 | 108,808,000 | -42,260,000 | 53,520,000 | -173,336,000 | 28,601,000 | -82,847,000 | 45,766,000 | -150,065,000 | -361,606,000 | -246,595,000 | -174,718,000 | -186,429,000 | 35,391,000 | 177,495,000 | 199,398,000 | -128,468,000 | -29,738,000 | -18,692,000 | 31,478,000 | -10,650,000 | 82,902,000 | 97,224,000 | 102,298,000 | -80,878,000 | -223,127,000 | -190,311,000 | -36,749,000 | -127,747,000 | ||||||||||||||||
prepaid expenses and other current assets | -16,976,000 | -41,745,000 | 22,964,000 | -54,243,000 | -99,821,000 | 18,550,000 | -31,468,000 | -31,413,000 | 21,987,000 | 11,805,000 | 98,145,000 | -103,040,000 | -43,621,000 | 13,568,000 | 204,308,000 | -250,857,000 | -81,051,000 | -45,130,000 | 363,906,000 | -218,379,000 | -62,655,000 | -114,672,000 | 67,172,000 | -84,182,000 | 75,325,000 | -67,624,000 | 106,802,000 | -1,491,000 | -186,743,000 | 34,314,000 | 234,234,000 | 1,323,000 | -23,497,000 | -52,910,000 | -16,605,000 | 10,256,000 | 60,189,000 | -169,954,000 | 17,248,000 | -49,009,000 | -66,881,000 | -130,794,000 | 2,594,000 | -17,184,000 | -17,634,000 | -100,853,000 | 7,259,000 | -32,411,000 | 34,874,000 | 33,598,000 | 59,969,000 | -87,491,000 | 20,434,000 | -89,055,000 | 18,167,000 | 4,913,000 | -17,981,000 | -619,000 | -23,309,000 | -40,509,000 | -19,190,000 | 17,540,000 | -13,207,000 | -24,008,000 | ||||||||||||||||
other assets | -10,780,000 | -11,532,000 | -12,546,000 | -8,142,000 | -1,580,000 | -651,000 | -276,000 | -8,162,000 | -21,488,000 | -6,530,000 | -7,642,000 | -2,528,000 | -13,205,000 | -2,270,000 | -5,723,000 | -13,549,000 | -1,561,000 | 13,119,000 | -6,984,000 | -34,987,000 | 3,041,000 | -3,980,000 | -5,920,000 | 2,434,000 | 10,617,000 | -9,650,000 | 8,990,000 | 15,077,000 | 23,250,000 | 5,461,000 | -27,613,000 | -6,136,000 | -3,528,000 | 1,302,000 | -3,032,000 | 233,000 | 557,000 | -1,583,000 | -8,038,000 | 6,319,000 | 13,216,000 | 712,000 | -9,768,000 | -955,000 | -1,108,000 | -2,471,000 | 3,355,000 | 672,000 | -2,962,000 | -1,448,000 | -1,873,000 | -1,321,000 | -39,217,000 | -2,663,000 | -5,486,000 | 160,000 | 8,663,000 | -2,379,000 | 977,000 | 225,000 | 143,000 | -1,841,000 | 550,000 | 179,000 | ||||||||||||||||
accounts payable, accrued expenses and other liabilities | 629,363,000 | 891,237,000 | -786,127,000 | 575,527,000 | 533,286,000 | 532,189,000 | -1,454,239,000 | 981,736,000 | 707,941,000 | -153,406,000 | -347,786,000 | 754,913,000 | 794,361,000 | -348,449,000 | 14,729,000 | 354,617,000 | 706,129,000 | 225,471,000 | -520,011,000 | 332,881,000 | 479,498,000 | 162,191,000 | -840,341,000 | 112,592,000 | 510,101,000 | 302,582,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 588,000,000 | 406,000,000 | 334,000,000 | 312,000,000 | 535,000,000 | 515,000,000 | 218,000,000 | 448,000,000 | 686,000,000 | 468,000,000 | 414,000,000 | 166,000,000 | 906,000,000 | 545,000,000 | 246,000,000 | -46,000,000 | 762,140,000 | 584,915,000 | 20,485,000 | 65,460,000 | 686,549,000 | 486,560,000 | 63,222,000 | 20,944,000 | 1,080,410,000 | 4,891,000 | 199,458,000 | -91,693,000 | 738,999,000 | -103,334,000 | 351,772,000 | -53,587,000 | 723,620,000 | 186,820,000 | 194,263,000 | 151,940,000 | 428,260,000 | 415,551,000 | -72,833,000 | 145,229,000 | 357,361,000 | 357,496,000 | 336,324,000 | 189,101,000 | 89,469,000 | 274,772,000 | 16,910,000 | 117,706,000 | 404,208,000 | 503,997,000 | 153,770,000 | 151,914,000 | 442,699,000 | 186,299,000 | -109,345,000 | 114,573,000 | 303,592,000 | 156,812,000 | 450,333,000 | -82,728,000 | 285,234,000 | 37,384,000 | 30,529,000 | 74,263,000 | 169,867,000 | 78,479,000 | 342,522,000 | -33,559,000 | -7,499,000 | 146,556,000 | 129,802,000 | 143,006,000 | 244,864,000 | 191,589,000 | -330,000 | -252,234,000 | 177,979,000 | 120,790,000 | 5,898,000 | 143,509,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of property, plant and equipment | -169,000,000 | -86,000,000 | -116,000,000 | -97,000,000 | -124,000,000 | -106,000,000 | -266,000,000 | -288,000,000 | -170,000,000 | -223,000,000 | -323,000,000 | -314,000,000 | -317,000,000 | -364,000,000 | -423,000,000 | -281,000,000 | -280,980,000 | -216,867,000 | -308,272,000 | -352,881,000 | -334,090,000 | -200,180,000 | -218,372,000 | -230,393,000 | -216,254,000 | -252,086,000 | -305,627,000 | -231,513,000 | -217,484,000 | -274,766,000 | -325,784,000 | -218,617,000 | -233,746,000 | -162,065,000 | -156,808,000 | -163,866,000 | -255,734,000 | -212,477,000 | -203,930,000 | -252,098,000 | -227,686,000 | -267,252,000 | -270,531,000 | -197,676,000 | -209,331,000 | -128,380,000 | -83,357,000 | -202,992,000 | -283,865,000 | -81,521,000 | -204,987,000 | -166,485,000 | -205,905,000 | -111,286,000 | -77,272,000 | -103,234,000 | -138,024,000 | -113,618,000 | -106,078,000 | -101,269,000 | -153,307,000 | -128,747,000 | -78,407,000 | -37,964,000 | -57,059,000 | -50,476,000 | -69,578,000 | -115,125,000 | -122,674,000 | -65,511,000 | -83,357,000 | -65,960,000 | -87,973,000 | -88,039,000 | -54,359,000 | -71,819,000 | -95,262,000 | -65,021,000 | -52,807,000 | -66,771,000 |
proceeds and advances from sale of property, plant and equipment | 86,000,000 | 6,000,000 | 43,000,000 | 11,000,000 | 8,000,000 | 6,000,000 | 96,000,000 | 13,000,000 | 142,000,000 | 11,000,000 | 19,000,000 | 150,000,000 | 74,000,000 | 40,000,000 | 222,000,000 | 208,000,000 | 79,298,000 | 19,977,000 | 155,933,000 | 110,792,000 | 92,976,000 | 57,055,000 | 13,415,000 | 23,209,000 | 51,055,000 | 22,685,000 | 134,741,000 | 10,227,000 | 103,921,000 | 10,054,000 | 215,986,000 | 20,330,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for business and intangible asset acquisitions, net of cash | 1,000,000 | -32,000,000 | -298,000,000 | -63,000,000 | 0 | 3,000,000 | -34,000,000 | -59,000,000 | 1,000,000 | 0 | 0 | -167,000 | -439,000 | -30,977,000 | -18,417,000 | -1,314,000 | -4,400,000 | -24,428,000 | -116,767,000 | 0 | -72,461,000 | 0 | -13,806,000 | 0 | -95,858,000 | 0 | -31,364,000 | -36,104,000 | 631,000 | -139,359,000 | -67,311,000 | -99,625,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the divestiture of businesses, net of cash | -47,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -136,000,000 | -75,000,000 | -367,000,000 | -136,000,000 | -116,000,000 | -91,000,000 | 1,633,000,000 | -75,000,000 | 15,000,000 | -254,000,000 | -308,000,000 | -176,000,000 | -242,000,000 | -324,000,000 | -219,000,000 | -73,000,000 | -206,768,000 | -197,043,000 | -183,316,000 | -263,873,000 | -241,650,000 | -124,114,000 | -229,619,000 | -325,730,000 | -168,359,000 | -314,487,000 | -258,356,000 | -131,252,000 | -113,563,000 | -278,518,000 | -111,091,000 | -295,212,000 | -102,183,000 | -168,955,000 | -143,900,000 | -164,427,000 | -289,597,000 | -201,132,000 | -345,120,000 | -344,132,000 | -324,186,000 | -336,343,000 | -270,606,000 | -190,312,000 | -210,181,000 | 544,252,000 | -76,231,000 | -197,173,000 | -920,139,000 | -83,551,000 | -206,268,000 | -164,504,000 | -202,052,000 | -105,013,000 | -128,246,000 | -77,040,000 | -202,396,000 | -126,815,000 | -75,909,000 | -35,137,000 | -58,501,000 | -45,765,000 | -67,788,000 | -114,121,000 | -119,208,000 | -61,791,000 | -79,438,000 | -124,283,000 | -80,274,000 | -112,245,000 | -791,846,000 | -70,057,000 | -79,795,000 | -209,381,000 | -62,779,000 | -65,515,000 | ||||
cash flows used in financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under debt agreements | 240,000,000 | 1,270,000,000 | 234,000,000 | 100,000,000 | 97,000,000 | 96,000,000 | 1,404,000,000 | 395,000,000 | 491,000,000 | 1,535,000,000 | 995,000,000 | 1,026,000,000 | 1,146,000,000 | 1,637,000,000 | 434,000,000 | 550,000,000 | 642,514,000 | 702,375,000 | 179,111,000 | 200,000,000 | 3,255,202,000 | 4,458,495,000 | 3,283,557,000 | 1,779,801,000 | 2,503,510,000 | 3,299,537,000 | 3,111,372,000 | 3,071,559,000 | 2,829,668,000 | 2,157,186,000 | 2,898,570,000 | 1,792,000,000 | 2,001,604,000 | 1,979,113,000 | 1,777,390,000 | 1,676,000,000 | 2,156,155,000 | 1,343,819,000 | 1,429,010,000 | 1,975,231,000 | 1,243,854,000 | 1,370,407,000 | 1,894,181,000 | 1,458,495,000 | 1,004,073,000 | 1,382,688,000 | 1,723,192,000 | 2,066,000,000 | 2,594,999,000 | 991,380,000 | 1,401,504,000 | 776,517,000 | 2,199,560,000 | 2,400,526,000 | 2,252,618,000 | 2,380,710,000 | 1,865,547,000 | 2,557,082,000 | 1,483,970,000 | 1,665,558,000 | 1,329,019,000 | 1,113,534,000 | 1,006,037,000 | 942,889,000 | 1,278,162,000 | 971,433,000 | 976,748,000 | 1,075,131,000 | 502,551,000 | 1,789,807,000 | 1,657,557,000 | 600,545,000 | 1,069,071,000 | 815,721,000 | 1,729,706,000 | 834,087,000 | 405,862,000 | 77,783,000 | 2,966,000 | 399,000 |
payments toward debt agreements | -266,000,000 | -1,306,000,000 | -284,000,000 | -130,000,000 | -116,000,000 | -121,000,000 | -1,430,000,000 | -436,000,000 | -835,000,000 | -1,299,000,000 | -1,009,000,000 | -1,061,000,000 | -1,183,000,000 | -1,669,000,000 | -464,000,000 | -574,000,000 | -704,735,000 | -515,387,000 | -190,909,000 | -201,969,000 | -3,010,934,000 | -4,697,825,000 | -3,048,454,000 | -1,787,243,000 | -2,939,320,000 | -3,027,503,000 | -2,967,984,000 | -3,078,197,000 | -2,733,288,000 | -1,917,495,000 | -2,806,634,000 | -1,748,599,000 | -2,108,214,000 | -1,899,607,000 | -1,786,178,000 | -1,685,151,000 | -2,177,083,000 | -1,542,812,000 | -1,247,814,000 | -1,478,213,000 | -1,256,338,000 | -1,373,747,000 | -1,896,276,000 | -1,461,871,000 | -2,180,326,000 | -2,401,928,000 | -1,093,767,000 | -1,303,847,000 | -787,196,000 | -1,964,694,000 | -2,357,977,000 | -2,054,885,000 | -2,370,864,000 | -1,871,901,000 | -2,614,686,000 | -1,540,583,000 | -1,559,584,000 | |||||||||||||||||||||||
payments to acquire treasury stock | -25,000,000 | -339,000,000 | -404,000,000 | -232,000,000 | -676,000,000 | -499,000,000 | -825,000,000 | -500,000,000 | -45,000,000 | -154,000,000 | -127,000,000 | -161,000,000 | -221,000,000 | -203,000,000 | -145,000,000 | -127,000,000 | -166,212,000 | -129,793,000 | -81,966,000 | -50,029,000 | -25,010,000 | -20,840,000 | -72,270,000 | -96,390,000 | 0 | 0 | -145,736,000 | -204,587,000 | -133,925,000 | -91,286,000 | -131,799,000 | -93,309,000 | -69,505,000 | -85,647,000 | -37,323,000 | -114,165,000 | -93,773,000 | 0 | 0 | -54,567,000 | -45,536,000 | 0 | 0 | -40,040,000 | -131,211,000 | -65,012,000 | 0 | 0 | 0 | -129,262,000 | 0 | -31,027,000 | ||||||||||||||||||||||||||||
dividends paid to stockholders | -8,000,000 | -9,000,000 | -9,000,000 | -10,000,000 | -10,000,000 | -10,000,000 | -10,000,000 | -12,000,000 | -11,000,000 | -11,000,000 | -11,000,000 | -12,000,000 | -11,000,000 | -12,000,000 | -11,000,000 | -14,000,000 | -12,128,000 | -11,993,000 | -12,065,000 | -13,814,000 | -12,051,000 | -12,131,000 | -12,549,000 | -13,731,000 | -12,268,000 | -12,314,000 | -12,894,000 | -14,528,000 | -13,559,000 | -13,843,000 | -14,200,000 | -16,231,000 | -14,409,000 | -14,610,000 | -14,881,000 | -16,059,000 | -15,314,000 | -15,327,000 | -15,254,000 | -16,541,000 | -15,515,000 | -15,545,000 | -15,471,000 | -16,607,000 | -16,049,000 | -16,370,000 | -16,531,000 | -19,261,000 | -15,438,000 | -16,995,000 | -16,197,000 | -18,551,000 | -16,524,000 | -16,568,000 | -16,620,000 | -15,528,000 | -15,105,000 | -15,092,000 | -15,020,000 | -15,194,000 | -14,968,000 | -14,980,000 | -14,929,000 | -14,992,000 | -14,954,000 | -14,974,000 | -14,916,000 | -14,739,000 | -14,704,000 | -14,704,000 | -14,667,000 | -14,559,000 | -14,517,000 | -14,414,000 | -14,378,000 | -14,295,000 | ||||
net proceeds from exercise of stock options and issuance of common stock under employee stock purchase plan | 29,000,000 | 0 | 27,000,000 | 0 | 24,000,000 | 0 | 19,000,000 | 0 | 18,646,000 | 0 | 13,938,000 | 0 | 12,417,000 | -5,000 | 12,021,000 | 6,000 | 10,545,000 | -4,000 | 10,250,000 | 0 | 8,074,000 | 0 | 7,386,000 | 32,000 | 7,666,000 | 3,201,000 | 7,427,000 | 4,173,000 | 11,220,000 | 3,183,000 | 13,866,000 | 2,984,000 | 14,159,000 | 635,000 | 4,534,000 | |||||||||||||||||||||||||||||||||||||||||||||
treasury stock minimum tax withholding related to vesting of restricted stock | -1,000,000 | 0 | -1,000,000 | -40,000,000 | 0 | -1,000,000 | 0 | -67,000,000 | 0 | 0 | -3,000,000 | -33,000,000 | 0 | 0 | -1,000,000 | -43,000,000 | 155,000 | -186,000 | -388,000 | -21,581,000 | -43,000 | -75,000 | -3,693,000 | -19,317,000 | -20,000 | -694,000 | -1,489,000 | -9,715,000 | -71,000 | -183,000 | -1,598,000 | -20,745,000 | -710,000 | -762,000 | -1,677,000 | -9,119,000 | -166,000 | -161,000 | -47,000 | -10,282,000 | -70,000 | -615,000 | -213,000 | -6,708,000 | -150,000 | -1,317,000 | -128,000 | -32,717,000 | -22,000 | -47,000 | -313,000 | -19,908,000 | -24,000 | -125,000 | -188,000 | -30,868,000 | -24,000 | -17,000 | -89,000 | -9,633,000 | ||||||||||||||||||||
net cash from financing activities | -39,000,000 | -419,000,000 | -434,000,000 | -312,000,000 | -679,000,000 | -534,000,000 | -835,000,000 | -620,000,000 | -376,000,000 | 67,000,000 | -130,000,000 | -241,000,000 | -249,000,000 | -258,000,000 | -173,000,000 | -208,000,000 | -235,859,000 | 12,114,000 | -101,862,000 | -87,393,000 | 194,469,000 | -273,865,000 | 151,153,000 | -136,880,000 | -435,681,000 | 259,021,000 | -3,652,000 | -235,460,000 | -39,846,000 | 133,746,000 | -50,148,000 | -90,796,000 | -181,620,000 | -21,514,000 | -52,918,000 | -148,494,000 | -122,494,000 | -214,939,000 | 176,555,000 | 414,390,000 | -67,444,000 | -19,656,000 | -8,781,000 | -66,668,000 | -202,353,000 | -175,559,000 | -34,993,000 | -163,914,000 | 182,144,000 | -119,397,000 | 88,812,000 | -174,552,000 | 224,640,000 | -26,846,000 | 152,043,000 | -32,479,000 | -207,842,000 | -69,624,000 | -68,490,000 | 78,234,000 | 43,029,000 | -76,730,000 | 3,827,000 | -70,406,000 | -97,409,000 | -36,122,000 | -16,798,000 | 256,182,000 | -142,891,000 | -3,356,000 | -59,156,000 | -101,243,000 | 685,202,000 | 190,337,000 | -176,885,000 | |||||
effect of exchange rate changes on cash and cash equivalents | -3,000,000 | 19,000,000 | 1,000,000 | -7,000,000 | 4,000,000 | 1,000,000 | 0 | -7,000,000 | -1,000,000 | -1,000,000 | 7,000,000 | -10,000,000 | -7,000,000 | 14,000,000 | 10,000,000 | -11,000,000 | 6,315,000 | 2,644,000 | -4,781,000 | -178,000 | -9,148,000 | -21,989,000 | -7,853,000 | -1,835,000 | -7,113,000 | -4,396,000 | 7,198,000 | 4,865,000 | -5,133,000 | -15,198,000 | 4,005,000 | -4,066,000 | 6,171,000 | -7,518,000 | 10,238,000 | -3,663,000 | 8,899,000 | 4,293,000 | -5,728,000 | 894,000 | -14,562,000 | -5,117,000 | -12,027,000 | -10,866,000 | 1,048,000 | 3,672,000 | 220,000 | 1,231,000 | -6,566,000 | -10,978,000 | -4,693,000 | -80,000 | 9,840,000 | -19,661,000 | 6,977,000 | -14,225,000 | 9,962,000 | -1,320,000 | 2,953,000 | -1,322,000 | -27,627,000 | -16,377,000 | 7,075,000 | 4,759,000 | 17,729,000 | -9,239,000 | ||||||||||||||
net increase in cash and cash equivalents | 410,000,000 | -69,000,000 | -256,000,000 | -109,000,000 | 324,000,000 | -164,644,000 | 216,381,000 | -322,017,000 | -340,353,000 | 475,127,000 | 34,779,000 | -22,534,000 | 8,828,000 | 195,054,000 | -193,041,000 | -87,146,000 | 831,000 | 105,267,000 | 3,671,000 | -96,605,000 | -122,271,000 | -81,316,000 | -63,743,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 2,201,000,000 | 0 | 0 | 0 | 1,804,000,000 | 0 | 0 | 0 | 1,478,000,000 | 0 | 0 | 0 | 1,567,000,000 | 443,000 | 0 | 0 | 1,393,557,000 | 0 | 0 | 0 | 1,163,343,000 | 0 | 0 | 0 | 1,257,949,000 | 0 | 0 | 0 | 1,189,919,000 | 0 | 0 | 0 | 912,059,000 | 0 | 0 | 0 | 913,963,000 | 0 | 0 | 0 | 1,000,249,000 | 0 | 0 | 1,011,373,000 | 0 | 0 | 1,217,256,000 | 0 | 0 | 888,611,000 | 0 | 0 | 744,329,000 | 0 | 0 | 876,272,000 | 0 | 0 | 0 | 772,923,000 | 0 | 0 | 0 | 663,625,000 | 0 | 0 | 0 | 773,563,000 | 0 | 0 | 0 | 796,071,000 | |||||
cash and cash equivalents at end of period | 410,000,000 | -69,000,000 | -466,000,000 | 2,058,000,000 | -256,000,000 | -109,000,000 | 1,016,000,000 | 1,550,000,000 | 324,000,000 | 280,000,000 | -17,000,000 | 1,217,000,000 | 408,000,000 | -23,000,000 | -136,000,000 | 1,229,000,000 | 326,271,000 | 402,630,000 | -269,474,000 | 1,107,573,000 | 630,220,000 | 66,592,000 | -23,097,000 | 719,842,000 | 469,257,000 | -54,971,000 | -55,352,000 | 804,409,000 | 580,457,000 | -263,304,000 | 194,538,000 | 746,258,000 | 445,988,000 | -11,167,000 | 7,683,000 | 747,415,000 | 25,068,000 | 3,773,000 | -247,126,000 | 1,130,344,000 | -48,831,000 | -3,620,000 | 44,910,000 | 921,504,000 | 647,137,000 | -94,094,000 | 769,223,000 | 290,071,000 | 31,621,000 | 1,030,034,000 | 34,779,000 | -154,554,000 | 861,904,000 | 8,828,000 | 272,163,000 | 630,154,000 | -193,788,000 | -57,930,000 | 852,067,000 | 107,357,000 | -6,021,000 | 195,054,000 | 579,882,000 | -87,146,000 | 328,700,000 | -133,087,000 | 664,456,000 | 105,267,000 | 3,671,000 | -96,605,000 | 651,292,000 | -81,316,000 | -63,743,000 | 43,002,000 | 875,620,000 | |||||
supplemental disclosure information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid, net of capitalized interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of refunds received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization, and other | 249,000,000 | 191,000,000 | 182,000,000 | 201,000,000 | 150,000,000 | 206,000,000 | 238,000,000 | 251,000,000 | 263,000,000 | 244,000,000 | 255,000,000 | 269,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities, exclusive of net assets acquired | -20,000,000 | 26,000,000 | 30,000,000 | 185,000,000 | 85,000,000 | 48,000,000 | -3,000,000 | -44,000,000 | -320,000,000 | 83,000,000 | -231,000,000 | -556,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows used in investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -143,000,000 | -254,000,000 | -17,000,000 | -261,000,000 | -23,000,000 | -136,000,000 | -338,000,000 | 402,630,000 | -269,474,000 | -285,984,000 | 66,592,000 | -23,097,000 | -443,501,000 | -54,971,000 | -55,352,000 | -453,540,000 | -263,304,000 | 194,538,000 | -443,661,000 | -11,167,000 | 25,068,000 | 3,773,000 | 44,910,000 | -78,745,000 | -94,094,000 | -242,150,000 | 31,621,000 | -187,222,000 | -26,707,000 | -114,175,000 | -24,205,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the divestiture of businesses | 258,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property, plant and equipment | 627,000 | 510,000 | 1,596,000 | 9,478,000 | 2,155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of sold receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash receipts on repurchased receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from allowance for doubtful accounts and notes receivable | 925,000 | 132,000 | 93,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, plant and equipment | 2,271,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash receipts on sold receivables | 0 | 0 | 0 | 96,846,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from allowance for doubtful accounts | 82,000 | 2,887,000 | 2,426,000 | 4,451,000 | -228,000 | 10,413,000 | 5,133,000 | 5,136,000 | 17,453,000 | 3,306,000 | 679,000 | 1,559,000 | 1,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring of securities loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes receivable | -80,000 | -800,000 | -1,000,000 | -27,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations and subsidiaries, net of cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 131,563,000 | 24,474,000 | 17,491,000 | 1,472,000 | 7,321,000 | 11,514,000 | 4,169,000 | 3,027,000 | 2,597,000 | 8,558,000 | 865,000 | 3,764,000 | 20,056,000 | 128,137,000 | 7,126,000 | 5,819,000 | 4,518,000 | 1,770,000 | 7,523,000 | 1,981,000 | 3,853,000 | 2,889,000 | 1,518,000 | 8,148,000 | 9,814,000 | 3,852,000 | 7,827,000 | 1,990,000 | 3,023,000 | 1,932,000 | 2,498,000 | 2,827,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
investments in non-marketable equity securities | -400,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset class | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
buildings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
machinery and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
furniture, fixtures and office equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
computer hardware and software | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transportation equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | 8,442,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of subsidiaries | 5,057,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations, net of cash | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of notes receivable and related charges | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit related to stock awards | -2,326,000 | 830,000 | 0 | 714,000 | -14,935,000 | 0 | 0 | 330,000 | 135,000 | 0 | -138,000 | 888,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to purchase noncontrolling interest | 0 | 0 | 0 | -1,720,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for business and intangible asset acquisitions, net of cash acquired | -640,392,000 | -3,800,000 | 0 | 3,364,000 | 0 | 0 | -3,061,000 | 0 | -715,000 | -400,000 | 0 | -675,000 | 2,505,000 | -60,073,000 | -537,000 | -28,358,000 | -742,647,000 | -356,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 441,583,000 | 489,200,000 | 245,813,000 | -838,899,000 | -73,700,000 | 246,763,000 | -48,795,000 | -136,115,000 | 424,119,000 | 74,394,000 | 206,582,000 | -406,128,000 | 147,107,000 | 157,525,000 | 232,962,000 | 55,110,000 | -139,783,000 | 662,932,000 | 343,193,000 | -143,568,000 | 310,213,000 | 101,555,000 | -205,944,000 | -503,916,000 | 315,634,000 | 84,429,000 | 151,301,000 | -320,405,000 | 204,581,000 | 71,801,000 | -22,909,000 | -480,109,000 | -51,607,000 | 443,451,000 | 227,211,000 | -94,221,000 | 291,799,000 | |||||||||||||||||||||||||||||||||||||||||||
income taxes | 22,542,000 | -1,359,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of receivables acquired, net of cash collections | 0 | 20,000 | -13,000 | 510,000 | -36,000 | 32,726,000 | -18,367,000 | -14,880,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to noncontrolling interest | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -1,240,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of noncontrolling interest, net of cash | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contribution to noncontrolling interest | 0 | 0 | -1,000 | 317,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bank overdraft | 3,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of fiscal year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of fiscal year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits related to stock awards | -830,000 | 0 | -714,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, exclusive of net assets acquired: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments towards debt agreements | -1,476,378,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net revenue | -141,219,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, before tax | 5,764,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -3,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 8,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations, before tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of noncontrolling interest, net of cash disposed | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -11,994,000 | -1,382,000 | 18,160,000 | -9,114,000 | 21,000 | -5,094,000 | -9,669,000 | 5,331,000 | -4,595,000 | 1,599,000 | -185,000 | -836,000 | 13,202,000 | -7,599,000 | 6,867,000 | 14,831,000 | 2,847,000 | -14,380,000 | 3,277,000 | -10,010,000 | 7,684,000 | -2,315,000 | 24,794,000 | 17,944,000 | 11,619,000 | 12,681,000 | -6,013,000 | 6,793,000 | 1,424,000 | 4,239,000 | 1,248,000 | -1,996,000 | 4,778,000 | |||||||||||||||||||||||||||||||||||||||||||||||
recognition of stock-based compensation expense | 16,182,000 | 15,688,000 | 17,710,000 | 18,803,000 | 21,548,000 | 20,123,000 | 21,069,000 | 18,665,000 | 16,376,000 | 20,053,000 | 20,301,000 | 19,500,000 | 27,487,000 | 26,512,000 | 13,981,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of receivables and related charges | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of available for sale investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
numerator: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to jabil circuit, inc. | -38,450,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
denominator for basic and diluted earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
denominator for basic earnings per share | 190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dilutive common shares issuable under the employee stock purchase plan and upon exercise of stock options and stock appreciation rights | -47,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dilutive unvested restricted stock awards | 622,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
denominator for diluted earnings per share | 765,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to the stockholders of jabil circuit, inc.: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -190 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -190 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable from sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of subsidiaries, net of cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of ordinary shares of certain subsidiaries | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bank overdraft of subsidiary | 5,322,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | -94,576,000 | -108,359,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and impairment charges | 0 | 0 | 196,000 | 432,000 | 2,512,000 | 1,635,000 | 635,000 | 3,435,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts receivable | -51,994,000 | -78,085,000 | 167,070,000 | 11,241,000 | -177,040,000 | -113,307,000 | 200,149,000 | -156,935,000 | -96,894,000 | 11,021,000 | 515,543,000 | -259,929,000 | -182,323,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit (shortfall) of options exercised | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing related costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recognition of deferred grant proceeds | -489,000 | -488,000 | -489,000 | -488,000 | -488,000 | -490,000 | -489,000 | -3,000 | -3,000 | -3,000 | -4,000 | -3,000 | -3,000 | -201,000 | -300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of loss on hedge arrangement | 1,010,000 | 965,000 | 988,000 | 988,000 | 987,000 | 988,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and discount | 1,256,000 | 1,635,000 | 1,099,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from options exercised | -106,000 | 0 | -72,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property | 1,078,000 | -524,000 | 2,507,000 | -848,000 | -3,090,000 | 5,092,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on disposal of available for sale investments | 0 | 0 | 5,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bond issuance costs | -2,000 | -5,605,000 | -8,942,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization on loss of hedge arrangement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of bond issuance costs and discount | 926,000 | 926,000 | 921,000 | 923,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recognition of stock-based compensation | 10,982,000 | 13,039,000 | 5,187,000 | 14,818,000 | 6,965,000 | 9,308,000 | 15,027,000 | 5,104,000 | 5,659,000 | 14,266,000 | 11,844,000 | 11,518,000 | 10,711,000 | 8,848,000 | 7,152,000 | 17,137,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision (recovery) of allowance for doubtful accounts and notes receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax (benefit) shortage from options exercised | -85,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property | 202,000 | 1,305,000 | 479,000 | 2,823,000 | 1,143,000 | 558,000 | -586,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments toward debt agreements and capital lease obligations | -1,268,954,000 | -1,183,707,000 | -992,960,000 | -995,293,000 | -1,265,601,000 | -999,453,000 | -1,065,491,000 | -1,096,536,000 | -518,791,000 | -1,522,448,000 | -1,794,906,000 | -591,543,000 | -1,131,350,000 | -903,403,000 | -1,038,958,000 | -633,967,000 | -368,964,000 | -107,704,000 | -253,000 | -342,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock minimum tax withholding | -18,000 | -2,199,000 | 0 | -3,288,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit (shortage) of options exercised | 85,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 56,359,000 | -12,247,000 | -40,560,000 | -14,536,000 | -167,000 | 25,570,000 | 10,369,000 | 9,683,000 | -2,615,000 | 20,215,000 | 6,674,000 | -9,582,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax (benefit) from options exercised | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of subsidiary . | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision of allowance for doubtful accounts and notes receivable | -498,000 | 234,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of subsidiary | 0 | 12,756,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock under option and employee stock purchase plans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit of options exercised | 501,000 | -2,920,000 | 43,000 | 17,975,000 | -2,114,000 | -3,222,000 | -115,000 | -766,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash goodwill impairment charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock under option and employee purchase plans | 193,000 | 65,000 | 7,073,000 | 1,413,000 | 5,903,000 | 2,086,000 | 10,591,000 | 1,177,000 | 9,598,000 | 3,746,000 | 7,938,000 | 29,056,000 | 83,569,000 | 11,080,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest, net of tax | 426,000 | -477,000 | -511,000 | -257,000 | -580,000 | -183,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring charges | 31,524,000 | 621,000 | 264,000 | 3,470,000 | 41,789,000 | 9,287,000 | 31,037,000 | 25,325,000 | 997,000 | 15,037,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit (shortage) from options exercised | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on sale of property | 2,664,000 | 223,000 | -2,473,000 | -459,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (loss)/income | -28,762,000 | -866,100,000 | -275,857,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net (loss)/income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash goodwill impairment charge | 0 | 705,121,000 | 317,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 2,321,000 | 6,882,000 | 439,000 | -304,000 | -1,488,000 | 268,000 | 1,081,000 | 4,215,000 | 69,000 | 2,991,000 | 597,000 | 194,000 | 828,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of loss on hedge arrangements, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities, exclusive of net assets acquired in business acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 4,711,000 | 2,505,000 | 1,404,000 | 4,395,000 | 1,414,000 | 1,750,000 | 4,152,000 | 5,160,000 | 2,118,000 | 7,129,000 | 1,326,000 | 1,305,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under option and employee purchase plans | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease)/increase in cash and cash equivalents | 79,549,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net (loss)/income to net cash (used in)/provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on note receivable | 0 | -200,000 | -601,000 | -601,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 260,000 | 534,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit of options exercised | 115,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision (recovery) for doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash disbursements for notes receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash disbursement for purchase option | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment related to termination of interest rate swap agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss/(gain) on sale of property | 352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of unamortized debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for business and intangible asset acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash held in escrow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash disbursements for purchase option | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for business acquisitions | -11,298,000 | -49,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) financing activities | 93,209,000 | 11,137,000 |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
