Levi Strauss & Co Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Levi Strauss & Co Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-01 | 2025-03-02 | 2024-12-01 | 2024-08-25 | 2024-05-26 | 2024-02-25 | 2023-11-26 | 2023-08-27 | 2023-05-28 | 2023-02-26 | 2022-11-27 | 2022-08-28 | 2022-05-29 | 2022-02-27 | 2021-11-28 | 2021-08-29 | 2021-05-30 | 2021-02-28 | 2020-11-29 | 2020-08-23 | 2020-05-24 | 2020-02-23 | 2019-11-24 | 2019-08-25 | 2019-05-26 | 2019-02-24 | 2018-11-25 | 2018-08-26 | 2018-05-27 | 2018-02-25 | 2017-11-26 | 2017-08-27 | 2017-05-28 | 2017-02-26 | 2016-11-27 | 2016-08-28 | 2016-05-29 | 2016-02-28 | 2015-11-29 | 2015-08-30 | 2015-05-31 | 2015-03-01 | 2014-11-30 | 2014-08-24 | 2014-05-25 | 2014-02-23 | 2013-11-24 | 2013-08-25 | 2013-05-26 | 2013-02-24 | 2012-11-25 | 2012-08-26 | 2012-05-27 | 2012-02-26 | 2011-11-27 | 2011-08-28 | 2011-05-29 | 2011-02-27 | 2010-11-28 | 2010-08-29 | 2010-05-30 | 2010-02-28 | 2009-11-29 | 2009-08-30 | 2009-05-31 | 2009-03-01 | 2008-11-30 | 2008-08-24 | 2008-05-25 | 2008-02-24 | 2007-11-25 | 2007-08-26 | 2007-05-27 | 2007-02-25 | 2006-11-26 | 2006-08-27 | 2006-05-28 | 2006-02-26 | 2005-11-27 | 2005-08-28 | 2005-05-29 | 2005-02-27 | 2004-11-28 | 2004-08-29 | 2004-05-30 | 2004-02-29 | 2003-11-30 | 2003-02-23 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 67,000,000 | 135,000,000 | 182,600,000 | 20,700,000 | 17,900,000 | -10,600,000 | 126,900,000 | 9,600,000 | -1,600,000 | 114,700,000 | 150,558,000 | 172,957,000 | 49,742,000 | 195,843,000 | 152,985,000 | 193,333,000 | 64,719,000 | 142,504,000 | 56,670,000 | 27,049,000 | -363,549,000 | 152,689,000 | 95,805,000 | 124,217,000 | 28,507,000 | 146,451,000 | 97,260,000 | 129,581,000 | 77,032,000 | -18,629,000 | 117,233,000 | 89,479,000 | 17,723,000 | 60,121,000 | 96,154,000 | 97,704,000 | 31,060,000 | 66,291,000 | 101,695,000 | 58,461,000 | 11,452,000 | 38,283,000 | -6,103,000 | 49,800,000 | 10,989,000 | 49,623,000 | 16,607,000 | 56,445,000 | 48,209,000 | 106,875,000 | 53,341,000 | 25,078,000 | 13,243,000 | 49,297,000 | 44,133,000 | 31,300,000 | 20,511,000 | 39,168,000 | 26,622,000 | -18,390,000 | 55,869,000 | 67,231,000 | 40,703,000 | -4,128,000 | 48,069,000 | 62,312,000 | 69,165,000 | 701,000 | 97,107,000 | 60,894,000 | 45,715,000 | 86,635,000 | 49,269,000 | 40,202,000 | 53,814,000 | 38,246,000 | 26,767,000 | 47,319,000 | -19,431,000 | 46,565,000 | 5,624,000 | -2,368,000 | -24,490,000 | |||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 50,400,000 | 49,200,000 | 54,400,000 | 50,100,000 | 44,100,000 | 44,600,000 | 43,100,000 | 42,800,000 | 39,800,000 | 39,600,000 | 40,967,000 | 40,193,000 | 38,807,000 | 38,933,000 | 37,592,000 | 35,649,000 | 34,457,000 | 35,469,000 | 36,798,000 | 33,992,000 | 35,031,000 | 35,974,000 | 33,637,000 | 31,560,000 | 30,186,000 | 28,559,000 | 28,075,000 | 27,435,000 | 31,874,000 | 32,821,000 | 31,769,000 | 29,789,000 | 28,443,000 | 27,386,000 | 27,912,000 | 25,470,000 | 25,385,000 | 25,111,000 | 26,596,000 | 24,977,000 | 23,996,000 | 26,475,000 | 28,355,000 | 27,720,000 | 26,454,000 | 26,945,000 | 29,120,000 | 29,337,000 | 28,895,000 | 28,368,000 | 31,031,000 | 28,800,000 | 31,559,000 | 31,218,000 | 30,373,000 | 29,925,000 | 29,105,000 | 28,390,000 | 26,333,000 | 26,126,000 | 25,524,000 | 26,224,000 | 21,934,000 | 18,646,000 | 17,799,000 | 21,058,000 | 19,738,000 | 19,945,000 | 17,242,000 | 20,771,000 | 17,383,000 | 16,231,000 | 15,682,000 | 14,753,000 | 16,330,000 | 14,783,000 | 14,644,000 | 15,181,000 | 17,369,000 | 15,110,000 | 14,599,000 | 15,528,000 | 17,566,000 | 14,908,000 | ||||
property, plant, and equipment impairment, and early lease terminations | 12,300,000 | 2,500,000 | 11,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 24,900,000 | 19,300,000 | 14,600,000 | 12,700,000 | 16,800,000 | 18,700,000 | 18,000,000 | 18,000,000 | 20,800,000 | 17,600,000 | 14,940,000 | 15,117,000 | 16,654,000 | 14,089,000 | 13,423,000 | 16,544,000 | 23,386,000 | 6,716,000 | 13,705,000 | 11,644,000 | 8,063,000 | 17,535,000 | 23,329,000 | 17,845,000 | 12,517,000 | 1,497,000 | 3,382,000 | 4,203,000 | 5,566,000 | 5,256,000 | 3,899,000 | 16,248,000 | 3,312,000 | 2,350,000 | 3,288,000 | 4,069,000 | 3,029,000 | -1,053,000 | 2,310,000 | 4,979,000 | 4,248,000 | 3,600,000 | 3,136,000 | 4,004,000 | 2,987,000 | 2,314,000 | 1,946,000 | 3,057,000 | 1,811,000 | 1,435,000 | 1,150,000 | 2,273,000 | 1,328,000 | 1,214,000 | 698,000 | 4,327,000 | 1,573,000 | 1,841,000 | 1,544,000 | 1,289,000 | 1,586,000 | 2,083,000 | 2,079,000 | 2,136,000 | 1,524,000 | 1,613,000 | 2,404,000 | 1,428,000 | 1,387,000 | 1,202,000 | 1,008,000 | 920,000 | ||||||||||||||||
deferred income taxes | -11,500,000 | -5,700,000 | -25,000,000 | -10,900,000 | -32,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -6,900,000 | 14,500,000 | 20,600,000 | 3,600,000 | 5,600,000 | 3,400,000 | -2,100,000 | 15,800,000 | -8,500,000 | -2,800,000 | -19,840,000 | 21,593,000 | 9,675,000 | 172,000 | 17,270,000 | 7,296,000 | 2,667,000 | 6,725,000 | 28,772,000 | 2,250,000 | 1,550,000 | 2,320,000 | 3,654,000 | 1,567,000 | 2,226,000 | -413,000 | 3,717,000 | -89,000 | 2,143,000 | 1,624,000 | 3,859,000 | 567,000 | 2,025,000 | 1,554,000 | 2,408,000 | 11,000 | 831,000 | -348,000 | -367,000 | -361,000 | -357,000 | -384,000 | -380,000 | -425,000 | -286,000 | 106,000 | 128,000 | 164,000 | 165,000 | 94,000 | 31,000 | 99,000 | 88,000 | 83,000 | 142,000 | -98,000 | -61,000 | -1,958,000 | -677,000 | 1,003,000 | 458,000 | 2,425,000 | -1,251,000 | 243,000 | -276,000 | 219,000 | 500,000 | 82,000 | 49,000 | -1,583,000 | -82,000 | 2,430,000 | -1,959,000 | -837,000 | 1,582,000 | -1,202,000 | 3,744,000 | -970,000 | 2,007,000 | |||||||||
net change in operating assets and liabilities | 60,300,000 | -164,800,000 | 37,400,000 | -138,600,000 | 194,600,000 | 257,100,000 | 58,900,000 | -94,800,000 | 264,300,000 | -336,900,000 | -100,902,000 | -159,197,000 | -108,267,000 | -181,934,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 185,500,000 | 52,500,000 | 297,300,000 | 52,300,000 | 262,800,000 | 286,000,000 | 258,900,000 | 51,200,000 | 286,200,000 | -160,800,000 | 17,777,000 | 64,441,000 | 59,747,000 | 86,135,000 | 238,412,000 | 250,834,000 | 178,538,000 | 69,480,000 | 228,721,000 | 199,501,000 | -156,519,000 | 197,883,000 | 206,651,000 | 43,724,000 | 105,991,000 | 55,822,000 | 215,612,000 | -22,799,000 | 161,388,000 | 66,170,000 | 231,490,000 | 77,365,000 | 168,037,000 | 49,049,000 | 203,731,000 | -485,000 | 57,226,000 | 46,078,000 | 108,001,000 | 7,767,000 | 64,935,000 | 37,629,000 | 151,620,000 | 8,866,000 | 36,749,000 | 35,674,000 | 137,452,000 | 19,617,000 | 111,145,000 | 143,054,000 | 115,202,000 | 88,150,000 | 222,831,000 | 104,793,000 | -15,439,000 | -68,142,000 | 39,403,000 | 46,026,000 | -50,590,000 | 70,892,000 | 75,527,000 | 214,887,000 | 14,961,000 | 149,276,000 | 9,659,000 | 74,053,000 | 29,498,000 | 14,438,000 | 106,820,000 | 734,000 | 146,857,000 | -20,441,000 | -29,057,000 | 146,170,000 | 54,384,000 | -31,132,000 | 13,046,000 | -80,596,000 | 97,149,000 | -49,672,000 | 187,150,000 | -34,731,000 | -152,208,000 | |||||
capex | -39,500,000 | -66,600,000 | -65,700,000 | -50,000,000 | -40,200,000 | -71,600,000 | -56,500,000 | -72,400,000 | -75,700,000 | -110,900,000 | -70,319,000 | -76,274,000 | -46,916,000 | -73,591,000 | -58,513,000 | -40,930,000 | -30,515,000 | -36,986,000 | -40,896,000 | -14,277,000 | -30,786,000 | -44,424,000 | -47,315,000 | -51,080,000 | -40,812,000 | -36,149,000 | -60,153,000 | -38,107,000 | -30,157,000 | -30,996,000 | -42,985,000 | -22,904,000 | -27,816,000 | -17,970,000 | -27,651,000 | -31,076,000 | -7,818,000 | -16,502,000 | -29,724,000 | -15,498,000 | -21,969,000 | -11,159,000 | -22,935,000 | -15,141,000 | -14,886,000 | -20,434,000 | -28,769,000 | -21,111,000 | -21,008,000 | -20,883,000 | -29,547,000 | -17,737,000 | -19,280,000 | -17,291,000 | -24,570,000 | -30,297,000 | -35,215,000 | -40,498,000 | -29,687,000 | -41,822,000 | -36,365,000 | -36,922,000 | -19,328,000 | -12,001,000 | -14,687,000 | -22,935,000 | -16,406,000 | -16,681,000 | -24,328,000 | -23,634,000 | -20,593,000 | -9,607,000 | -13,598,000 | -17,752,000 | -9,740,000 | -9,405,000 | -7,932,000 | -4,668,000 | -5,433,000 | -2,807,000 | -5,478,000 | -2,581,000 | -20,408,000 | |||||
free cash flows | 146,000,000 | -14,100,000 | 231,600,000 | 2,300,000 | 222,600,000 | 214,400,000 | 202,400,000 | -21,200,000 | 210,500,000 | -271,700,000 | -52,542,000 | -11,833,000 | 12,831,000 | 12,544,000 | 179,899,000 | 209,904,000 | 148,023,000 | 32,494,000 | 187,825,000 | 185,224,000 | -187,305,000 | 153,459,000 | 159,336,000 | -7,356,000 | 65,179,000 | 19,673,000 | 155,459,000 | -60,906,000 | 131,231,000 | 35,174,000 | 188,505,000 | 54,461,000 | 140,221,000 | 31,079,000 | 176,080,000 | -31,561,000 | 49,408,000 | 29,576,000 | 78,277,000 | -7,731,000 | 42,966,000 | 26,470,000 | 128,685,000 | -6,275,000 | 21,863,000 | 15,240,000 | 108,683,000 | -1,494,000 | 90,137,000 | 122,171,000 | 85,655,000 | 70,413,000 | 203,551,000 | 87,502,000 | -40,009,000 | -98,439,000 | 4,188,000 | 5,528,000 | -80,277,000 | 29,070,000 | 39,162,000 | 177,965,000 | -4,367,000 | 137,275,000 | -5,028,000 | 51,118,000 | 13,092,000 | -2,243,000 | 82,492,000 | -22,900,000 | 126,264,000 | -30,048,000 | -42,655,000 | 128,418,000 | 44,644,000 | -40,537,000 | 5,114,000 | -85,264,000 | 91,716,000 | -52,479,000 | 181,672,000 | -37,312,000 | -172,616,000 | |||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -39,500,000 | -66,600,000 | -65,700,000 | -50,000,000 | -40,200,000 | -71,600,000 | -56,500,000 | -72,400,000 | -75,700,000 | -110,900,000 | -70,319,000 | -76,274,000 | -46,916,000 | -73,591,000 | -58,513,000 | -40,930,000 | -30,515,000 | -36,986,000 | -40,896,000 | -14,277,000 | -30,786,000 | -44,424,000 | -47,315,000 | -51,080,000 | -40,812,000 | -36,149,000 | -60,153,000 | -38,107,000 | -30,157,000 | -30,996,000 | -42,985,000 | -22,904,000 | -27,816,000 | -25,073,000 | -28,153,000 | -27,566,000 | -16,485,000 | -30,746,000 | -35,903,000 | -23,242,000 | -22,011,000 | -21,152,000 | -22,935,000 | -15,141,000 | -14,886,000 | -20,434,000 | -28,769,000 | -21,111,000 | -21,008,000 | -20,883,000 | -29,547,000 | -17,737,000 | -19,280,000 | -17,291,000 | -24,570,000 | -30,297,000 | -35,215,000 | -40,498,000 | -29,687,000 | -41,822,000 | -36,365,000 | -36,922,000 | -19,328,000 | -12,001,000 | -14,687,000 | -22,935,000 | -16,406,000 | -16,681,000 | -24,328,000 | -23,634,000 | -20,593,000 | -9,607,000 | -13,598,000 | -17,752,000 | -9,740,000 | -9,405,000 | -7,932,000 | -4,668,000 | -5,433,000 | -2,807,000 | -5,478,000 | -2,581,000 | -20,408,000 | |||||
net proceeds from sales of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for business acquisition | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on settlement of forward foreign exchange contracts not designated for hedge accounting | -600,000 | 5,100,000 | 800,000 | 21,000,000 | 3,093,000 | 78,000 | 2,522,000 | -5,957,000 | -3,894,000 | -4,998,000 | 9,076,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to acquire short-term investments | -78,500,000 | -4,000,000 | -2,454,000 | -25,757,000 | -16,606,000 | -27,983,000 | -33,909,000 | -33,948,000 | -24,209,000 | -30,915,000 | -42,205,000 | -22,611,000 | -14,726,000 | -30,121,000 | -19,545,000 | -9,873,000 | 15,051,000 | -99,880,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | -500,000 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -58,600,000 | -71,100,000 | -88,900,000 | -50,800,000 | -69,700,000 | -71,700,000 | -79,800,000 | -79,400,000 | -62,400,000 | -19,100,000 | -8,636,000 | -91,906,000 | -56,954,000 | -78,204,000 | -444,066,000 | -57,300,000 | -35,551,000 | -34,893,000 | -70,831,000 | -10,170,000 | 11,723,000 | -119,281,000 | -44,966,000 | -55,193,000 | -62,973,000 | -80,211,000 | -59,681,000 | -40,405,000 | -38,002,000 | -41,299,000 | -48,782,000 | -26,798,000 | -32,814,000 | -15,997,000 | -32,202,000 | -23,186,000 | 4,798,000 | -17,758,000 | -27,241,000 | -17,595,000 | -10,896,000 | -25,101,000 | -25,899,000 | -18,726,000 | -12,677,000 | -14,547,000 | -29,417,000 | -15,440,000 | -24,393,000 | -23,548,000 | -24,968,000 | -16,391,000 | -13,180,000 | -20,659,000 | -26,353,000 | -33,663,000 | -34,796,000 | -46,145,000 | -32,707,000 | -56,631,000 | -37,929,000 | -77,221,000 | -98,779,000 | -42,352,000 | -14,677,000 | 35,820,000 | -14,702,000 | -22,299,000 | -25,634,000 | -24,169,000 | -23,308,000 | -11,930,000 | -13,652,000 | -17,907,000 | -8,994,000 | -5,630,000 | -2,160,000 | -4,724,000 | -10,280,000 | 903,000 | 6,492,000 | -10,045,000 | -25,941,000 | |||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -500,000 | -30,000,000 | -30,400,000 | -17,800,000 | -16,900,000 | -25,000,000 | 0 | 0 | 0 | -8,100,000 | -35,048,000 | -26,420,000 | -40,041,000 | -74,191,000 | 0 | 0 | -26,169,000 | -30,074,000 | -193,000 | -1,161,000 | -9,000 | -1,881,000 | -73,000 | -126,000 | -512,000 | -5,379,000 | 0 | -124,000 | 0 | 0 | -479,000 | -244,000 | 0 | 0 | -245,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
tax withholdings on equity awards | -200,000 | -18,300,000 | -3,600,000 | -2,700,000 | -3,100,000 | -15,300,000 | -18,600,000 | -989,000 | -850,000 | -1,336,000 | -25,825,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends to stockholders | -51,400,000 | -51,400,000 | -51,500,000 | -47,700,000 | -47,900,000 | -47,700,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | -2,800,000 | 2,200,000 | -4,800,000 | 5,800,000 | -700,000 | -6,300,000 | 2,700,000 | 1,842,000 | 1,749,000 | 1,814,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -54,900,000 | -97,500,000 | -90,200,000 | -66,200,000 | -68,400,000 | -94,500,000 | -75,000,000 | -145,000,000 | -71,900,000 | 77,800,000 | -77,670,000 | -70,581,000 | -77,720,000 | -139,429,000 | -351,276,000 | -36,474,000 | -892,806,000 | 439,668,000 | -16,526,000 | -287,070,000 | 727,611,000 | -138,020,000 | -91,777,000 | 15,746,000 | 198,795,000 | -67,746,000 | -52,461,000 | -15,974,000 | -5,934,000 | -73,855,000 | -39,329,000 | 74,000 | -69,976,000 | -42,502,000 | -57,892,000 | -66,607,000 | 24,521,000 | -73,571,000 | -32,035,000 | 4,544,000 | 29,129,000 | -96,533,000 | -184,479,000 | -7,149,000 | -143,094,000 | -6,954,000 | -2,786,000 | -9,211,000 | -142,512,000 | -76,000,000 | -2,709,000 | -36,075,000 | -158,616,000 | -53,539,000 | 25,385,000 | 72,445,000 | 2,244,000 | -22,367,000 | -3,645,000 | 20,513,000 | 8,398,000 | -29,687,000 | -20,935,000 | -28,970,000 | -17,563,000 | -16,608,000 | -14,206,000 | -86,580,000 | -18,066,000 | -1,372,000 | -54,410,000 | -10,072,000 | -954,000 | -23,637,000 | -5,494,000 | -2,598,000 | 16,365,000 | 8,517,000 | -14,255,000 | -10,296,000 | -2,154,000 | -5,415,000 | -83,953,000 | 460,339,000 | ||||
effect of exchange rate changes on cash and cash equivalents and restricted cash | 7,200,000 | 500,000 | -5,300,000 | 400,000 | 0 | -1,900,000 | 200,000 | -4,000,000 | -2,100,000 | -5,700,000 | -696,000 | -4,965,000 | -1,496,000 | -443,000 | -9,522,000 | -4,612,000 | 309,000 | 2,191,000 | 2,787,000 | 2,199,000 | -7,843,000 | -1,270,000 | 549,000 | -1,444,000 | -2,865,000 | 952,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | 79,200,000 | -115,600,000 | 112,900,000 | -64,300,000 | 124,700,000 | 117,900,000 | -131,941,000 | -566,452,000 | 152,448,000 | -749,510,000 | 476,446,000 | 144,151,000 | -95,540,000 | 70,457,000 | 2,833,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning cash and cash equivalents | 0 | 690,000,000 | 0 | 0 | 0 | 398,800,000 | 0 | 0 | 0 | 633,622,000 | 0 | 0 | 0 | 375,563,000 | 0 | 0 | 0 | 318,571,000 | 0 | 0 | 0 | 298,255,000 | 0 | 0 | 0 | 489,258,000 | 0 | 0 | 0 | 406,134,000 | 0 | 0 | 0 | 204,542,000 | 0 | 0 | 0 | 269,726,000 | 0 | 0 | 270,804,000 | 0 | 0 | 0 | 210,812,000 | 0 | 0 | 0 | 155,914,000 | 0 | 0 | 279,501,000 | 0 | 0 | 239,584,000 | 0 | 0 | 299,596,000 | -60,495,000 | 0 | 0 | 203,940,000 | 0 | 96,478,000 | ||||||||||||||||||||||||
ending cash and cash equivalents | 79,200,000 | 574,400,000 | 112,900,000 | -64,300,000 | 124,700,000 | 516,700,000 | 104,300,000 | -177,100,000 | 149,800,000 | 321,800,000 | -69,287,000 | -102,983,000 | -76,436,000 | 678,306,000 | -566,359,000 | 152,545,000 | -749,522,000 | 1,973,602,000 | 144,113,000 | -95,193,000 | 574,671,000 | 873,564,000 | 70,464,000 | 2,840,000 | 238,999,000 | 621,934,000 | 100,614,000 | -86,218,000 | 108,494,000 | 590,230,000 | 142,333,000 | 53,772,000 | 68,894,000 | 368,623,000 | 103,923,000 | -87,900,000 | 88,439,000 | 271,101,000 | 46,016,000 | -12,079,000 | 81,904,000 | 202,730,000 | -69,105,000 | -18,714,000 | -116,756,000 | 502,830,000 | 106,930,000 | -7,457,000 | -59,811,000 | 449,596,000 | 91,366,000 | 36,875,000 | 39,573,000 | 238,320,000 | -26,302,000 | -27,647,000 | 9,378,000 | 249,113,000 | -91,869,000 | 37,698,000 | 315,369,000 | 99,068,000 | -97,885,000 | 83,528,000 | 186,093,000 | 86,060,000 | 936,000 | -98,189,000 | 222,005,000 | -22,441,000 | 69,973,000 | 237,229,000 | -44,992,000 | 105,522,000 | 281,433,000 | -38,424,000 | 25,478,000 | 223,139,000 | 13,402,000 | -61,055,000 | 193,496,000 | 153,753,000 | 153,263,000 | 381,434,000 | ||||
noncash investing activity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment acquired and not yet paid at end of period | 14,200,000 | 36,300,000 | 4,000,000 | 22,300,000 | 12,800,000 | 26,300,000 | 21,200,000 | -1,500,000 | 600,000 | 39,300,000 | 42,942,000 | 3,147,000 | 21,494,000 | 25,717,000 | 29,763,000 | 12,984,000 | 10,378,000 | 19,201,000 | 2,739,000 | 11,793,000 | 9,373,000 | 12,089,000 | 8,939,000 | 6,798,000 | 4,262,000 | 10,513,000 | 10,006,000 | -1,361,000 | 3,880,000 | 10,574,000 | 11,713,000 | 2,760,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes during the period, net of refunds | 65,700,000 | 18,700,000 | 26,600,000 | 14,000,000 | 44,300,000 | 17,400,000 | 22,500,000 | 26,300,000 | 38,800,000 | 1,700,000 | 45,417,000 | 27,107,000 | 50,277,000 | 6,499,000 | 59,479,000 | 19,339,000 | 20,759,000 | 9,991,000 | 15,411,000 | -18,937,000 | 33,958,000 | 19,636,000 | 16,381,000 | 27,359,000 | 35,643,000 | 17,157,000 | 29,056,000 | 32,155,000 | 23,127,000 | 11,939,000 | 21,658,000 | 6,810,000 | 14,457,000 | 11,677,000 | 16,058,000 | 19,387,000 | 10,539,000 | 11,164,000 | 16,629,000 | 11,208,000 | 15,570,000 | 18,049,000 | ||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 2,500,000 | 5,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and other intangible asset impairment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, equipment and right-of-use asset impairment, and gain/loss on early lease terminations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from deferred income taxes | -27,300,000 | -19,141,000 | -1,597,000 | 19,032,000 | -24,187,000 | -28,071,000 | -18,786,000 | 13,106,000 | 6,632,000 | -7,542,000 | 5,626,000 | 129,542,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for business acquisition | -389,839,000 | -288,000 | -2,081,000 | 0 | -52,201,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments) proceeds on settlement of forward foreign exchange contracts not designated for hedge accounting | 634,000 | -14,184,000 | -19,326,000 | 472,000 | -2,298,000 | -7,845,000 | -10,303,000 | 2,592,000 | -3,960,000 | -357,000 | 3,650,000 | -2,364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale, maturity and collection of short-term investments | 0 | 0 | 0 | 70,800,000 | 32,309,000 | 21,664,000 | 18,750,000 | 20,277,000 | 37,561,000 | 32,838,000 | 23,600,000 | 32,930,000 | 17,663,000 | 26,277,000 | 22,795,000 | 26,791,000 | 19,037,000 | 9,576,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior revolving credit facility | 0 | 0 | 50,000,000 | 150,000,000 | 0 | 0 | 0 | 0 | 105,000,000 | 75,000,000 | 50,000,000 | 30,000,000 | 230,000,000 | 35,000,000 | 100,000,000 | 65,000,000 | 0 | 0 | 0 | 50,000,000 | 235,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of senior revolving credit facility | -25,000,000 | -100,000,000 | 0 | -30,000,000 | -75,000,000 | -20,000,000 | -154,000,000 | -65,000,000 | -26,000,000 | -120,000,000 | -135,000,000 | -90,000,000 | 0 | -30,000,000 | -110,000,000 | -110,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend to stockholders | -47,600,000 | -47,269,000 | -47,499,000 | -39,668,000 | -39,864,000 | -32,175,000 | -32,159,000 | -24,105,000 | -15,992,000 | 0 | 0 | -31,709,000 | -31,930,000 | -58,914,000 | 0 | 0 | -55,000,000 | -45,000,000 | 0 | 0 | -45,000,000 | -35,000,000 | 0 | 0 | -35,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25,076,000 | 0 | 0 | 0 | 0 | 0 | -20,023,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest during the period | 17,594,000 | 959,000 | 18,235,000 | 712,000 | 23,635,000 | 789,000 | 29,080,000 | 846,000 | 35,631,000 | 1,180,000 | 36,038,000 | 818,000 | 24,379,000 | 2,772,000 | 24,071,000 | 2,778,000 | 23,689,000 | 1,687,000 | 24,196,000 | 1,628,000 | 22,527,000 | 775,000 | 27,339,000 | 1,456,000 | 32,385,000 | 1,131,000 | 32,360,000 | 1,176,000 | 33,345,000 | 2,036,000 | 40,506,000 | 2,020,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangible asset impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets acquired in exchange for operating lease liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets acquired in exchange for finance lease obligation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing | -200,000 | -900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, equipment impairment, and early lease terminations | 14,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 6,037,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (payments) on settlement of forward foreign exchange contracts not designated for hedge accounting | -11,200,000 | -7,000,000 | 2,857,000 | -3,816,000 | -42,693,000 | 55,818,000 | 3,920,000 | 12,967,000 | -3,411,000 | 854,000 | 5,915,000 | 4,949,000 | 1,029,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt including extinguishment costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing | 2,100,000 | -691,000 | -615,000 | -739,000 | -715,000 | -17,096,000 | -532,000 | 180,000 | -78,000 | -269,000 | -296,000 | -327,000 | -339,000 | -200,000 | -41,000 | 1,660,000 | 244,000 | -2,282,000 | -1,158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | 104,300,000 | -107,800,000 | -103,011,000 | -60,688,000 | -91,183,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning cash and cash equivalents, and restricted cash | 0 | 0 | 0 | 430,000,000 | 20,000 | 0 | 0 | 810,580,000 | 0 | 0 | 0 | 1,497,648,000 | 0 | 0 | 0 | 934,753,000 | 0 | 0 | 0 | 713,698,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ending cash and cash equivalents, and restricted cash | 104,300,000 | -177,200,000 | 149,800,000 | 322,200,000 | -69,205,000 | -103,011,000 | -76,423,000 | 678,639,000 | -566,452,000 | 152,448,000 | -749,510,000 | 1,974,094,000 | 144,151,000 | -95,540,000 | 574,972,000 | 874,065,000 | 70,457,000 | 2,833,000 | 238,948,000 | 622,515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: ending restricted cash | 0 | 100,000 | 0 | -400,000 | -82,000 | 28,000 | -13,000 | -333,000 | 93,000 | 97,000 | -12,000 | -492,000 | -38,000 | 347,000 | -301,000 | -501,000 | 7,000 | 7,000 | 51,000 | -581,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, equipment, right-of-use asset impairment, and early lease terminations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, equipment, right-of-use asset, goodwill impairments, and early lease terminations | -9,852,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(benefit from) benefit from deferred income taxes | -28,600,000 | -7,900,000 | -15,818,000 | 5,389,000 | -415,000 | -19,142,000 | -795,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from benefit from deferred income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (repayments) of short-term credit facilities and other short-term borrowings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on settlement of forward foreign exchange contracts not designated for hedge accounting | -11,539,000 | -2,710,000 | -3,485,000 | -1,296,000 | -3,389,000 | 860,000 | -5,723,000 | -3,072,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt including debt extinguishment costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other short-term borrowings | 2,346,000 | 1,576,000 | -1,363,000 | -1,958,000 | 1,120,000 | -9,622,000 | 12,480,000 | -18,904,000 | 18,908,000 | 0 | -9,422,000 | -5,026,000 | 14,586,000 | 0 | -14,537,000 | 4,024,000 | 492,000 | -2,459,000 | -8,288,000 | 10,201,000 | 2,681,000 | -2,509,000 | 3,102,000 | -11,932,000 | -1,297,000 | -379,000 | 689,000 | -7,148,000 | 5,603,000 | -1,356,000 | -7,179,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash investing and financing activity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, equipment, right-of-use asset, and goodwill impairments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, equipment, and right-of-use asset impairments | 9,024,000 | 7,700,000 | 6,019,000 | -189,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade receivables | -48,532,000 | -96,866,000 | 20,525,000 | -56,674,000 | 14,438,000 | -188,274,000 | 340,286,000 | 67,767,000 | -60,957,000 | -141,303,000 | 50,244,000 | 69,672,000 | -48,782,000 | -147,431,000 | 76,242,000 | 59,497,000 | -41,661,000 | -126,740,000 | 102,447,000 | 69,935,000 | -34,184,000 | -116,957,000 | 52,514,000 | 104,777,000 | -58,199,000 | -111,401,000 | 44,073,000 | 129,587,000 | -55,557,000 | -99,204,000 | 39,839,000 | 63,555,000 | -29,418,000 | -60,951,000 | 58,887,000 | 97,437,000 | -41,803,000 | -93,048,000 | 162,383,000 | 118,185,000 | -138,263,000 | -112,280,000 | 47,152,000 | 87,388,000 | -112,618,000 | 50,663,000 | 78,826,000 | -39,520,000 | -67,696,000 | 52,688,000 | 82,096,000 | 6,544,000 | -57,277,000 | 78,914,000 | 33,526,000 | -78,271,000 | 75,349,000 | 21,370,000 | ||||||||||||||||||||||||||||||
inventories | 7,424,000 | -53,464,000 | -24,729,000 | -13,901,000 | 140,385,000 | 62,197,000 | -150,733,000 | 41,247,000 | 56,921,000 | -46,727,000 | 15,492,000 | -48,120,000 | 55,433,000 | -107,132,000 | -33,823,000 | -61,867,000 | 63,349,000 | -23,035,000 | -1,291,000 | -53,432,000 | 134,081,000 | -69,654,000 | -50,883,000 | -134,923,000 | 70,355,000 | -60,371,000 | -12,357,000 | 30,939,000 | 113,025,000 | -36,822,000 | -26,648,000 | -55,739,000 | 23,514,000 | -66,485,000 | 35,101,000 | -56,050,000 | 70,628,000 | -78,417,000 | 125,297,000 | -29,961,000 | 108,321,000 | -72,678,000 | 1,471,000 | -43,962,000 | -87,210,000 | -26,699,000 | -20,683,000 | 81,669,000 | 18,963,000 | 34,858,000 | -22,476,000 | 80,674,000 | -38,802,000 | -39,912,000 | -23,737,000 | -39,768,000 | 52,782,000 | -51,973,000 | ||||||||||||||||||||||||||||||
accounts payable | -27,366,000 | 117,570,000 | 15,265,000 | 45,038,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued salaries, wages and employee benefits and long-term employee related benefits | 34,457,000 | 39,382,000 | 41,693,000 | -13,885,000 | 11,360,000 | 18,070,000 | -60,040,000 | -40,527,000 | 33,454,000 | 26,626,000 | -5,105,000 | -110,338,000 | 56,871,000 | 25,563,000 | -382,000 | -126,939,000 | 33,191,000 | 24,151,000 | 5,805,000 | -72,555,000 | 5,715,000 | 17,868,000 | 4,839,000 | -78,302,000 | 11,701,000 | 15,886,000 | 2,183,000 | -74,484,000 | 18,480,000 | -1,784,000 | -6,272,000 | -53,302,000 | 23,348,000 | -2,900,000 | 10,822,000 | -83,244,000 | 28,851,000 | -7,415,000 | -4,810,000 | -90,766,000 | 17,173,000 | -4,016,000 | 5,256,000 | -74,259,000 | ||||||||||||||||||||||||||||||||||||||||||||
right-of use operating lease assets and current and non-current operating lease liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current and non-current assets | 152,549,000 | -160,000,000 | 15,270,000 | -36,137,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current and long-term liabilities | -94,256,000 | 168,453,000 | -22,129,000 | -27,589,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term credit facilities and borrowings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and employee stock purchase | 2,099,000 | 1,854,000 | 1,792,000 | 1,929,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for underwriter commission and other offering costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares surrendered for tax withholdings on equity awards | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
raw materials | 4,976,000 | -64,000 | -312,000 | 4,541,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
work-in-progress | 388,000 | 611,000 | -1,513,000 | 4,117,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finished goods | -9,760,000 | 38,439,000 | 29,828,000 | 826,699,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total inventories | -4,396,000 | 38,986,000 | 28,003,000 | 835,357,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recoveries) credit losses and accounts receivable allowances | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities, net of effect of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 0 | 0 | 500,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 581,255,000 | 450,000,000 | 167,379,000 | 982,560,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | 0 | 0 | 0 | -18,251,000 | -470,000 | -380,373,000 | -472,000 | -394,000 | -488,965,000 | -2,910,000 | -1,536,000 | -547,839,000 | -429,737,000 | -3,463,000 | -3,405,000 | -3,354,000 | -3,310,000 | -274,455,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt extinguishment costs | 0 | 0 | -3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance and refinancing costs | -217,000 | -332,000 | -10,114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares surrendered for tax withholdings on equity awards | -3,379,000 | -50,542,000 | -25,818,000 | -4,289,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to noncontrolling interests | 0 | -1,265,000 | -14,825,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit losses and accounts receivable allowances | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized (gain) loss on foreign currency contracts not yet settled at end of period | -17,338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock not yet settled at end of period | 6,997,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee benefit plan settlement losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | 0 | -256,000 | -9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange losses | 2,560,000 | -7,904,000 | 4,726,000 | 5,853,000 | 9,046,000 | 10,022,000 | 13,283,000 | 18,061,000 | 5,373,000 | 775,000 | 8,579,000 | 8,348,000 | 7,489,000 | -514,000 | 2,040,000 | 4,250,000 | 1,962,000 | 2,650,000 | 6,650,000 | 5,941,000 | 3,925,000 | 4,187,000 | 604,000 | -752,000 | 3,503,000 | 650,000 | 11,290,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gains on settlement of forward foreign exchange contracts not designated for hedge accounting | -2,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee benefit plans’ amortization from accumulated other comprehensive loss and curtailment loss | 3,641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | -10,238,000 | -427,000 | 413,000 | 1,711,000 | 498,000 | 985,000 | -302,000 | 673,000 | 519,000 | 131,000 | -396,000 | 224,000 | 703,000 | -1,236,000 | 27,000 | 214,000 | 2,153,000 | -219,000 | 1,503,000 | 821,000 | 2,919,000 | -323,000 | 3,603,000 | -1,674,000 | 3,028,000 | 2,864,000 | 2,258,000 | 1,306,000 | 525,000 | 3,525,000 | 1,138,000 | 2,058,000 | 1,497,000 | 2,148,000 | 4,883,000 | 1,848,000 | 1,815,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued liabilities, and operating leases, net of right-of-use assets | 233,680,000 | 17,003,000 | -51,290,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring liabilities | -8,031,000 | -8,000 | -122,000 | -122,000 | -4,000 | -114,000 | -52,000 | -210,000 | -44,000 | -715,000 | -274,000 | -633,000 | -2,652,000 | -3,672,000 | -2,927,000 | -5,077,000 | -5,614,000 | -5,397,000 | -5,434,000 | -9,871,000 | -16,009,000 | 26,815,000 | -10,840,000 | -6,379,000 | 56,978,000 | -861,000 | -2,750,000 | -3,000 | 1,078,000 | -3,440,000 | -755,000 | -1,668,000 | -1,513,000 | -3,977,000 | -3,740,000 | 1,694,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax liabilities | -24,848,000 | 6,267,000 | 9,115,000 | -25,566,000 | 14,243,000 | 1,179,000 | 19,496,000 | -20,069,000 | 12,459,000 | -27,174,000 | 26,194,000 | -6,117,000 | 24,283,000 | -33,420,000 | 17,732,000 | -26,656,000 | 15,912,000 | -5,257,000 | 23,654,000 | -29,171,000 | 22,111,000 | -5,823,000 | 3,203,000 | 6,049,000 | 12,322,000 | -4,752,000 | 3,020,000 | -61,702,000 | 7,464,000 | -4,016,000 | 34,212,000 | -39,098,000 | 14,770,000 | -15,247,000 | 11,764,000 | -11,688,000 | 832,000 | -8,185,000 | 3,799,000 | 7,235,000 | 40,934,000 | 15,591,000 | 4,903,000 | -2,651,000 | -20,575,000 | 14,946,000 | -50,582,000 | 29,965,000 | -13,793,000 | 38,333,000 | 17,979,000 | -3,904,000 | 46,668,000 | |||||||||||||||||||||||||||||||||||
other operating assets and liabilities | 25,257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term credit facilities | 2,933,000 | 2,584,000 | 3,419,000 | 13,916,000 | 7,330,000 | 4,487,000 | 13,442,000 | 4,192,000 | 5,048,000 | 5,178,000 | 17,511,000 | 11,435,000 | 8,341,000 | 5,646,000 | 9,911,000 | 4,249,000 | 10,689,000 | 5,008,000 | 9,208,000 | 3,644,000 | 8,408,000 | 4,131,000 | 7,753,000 | 5,596,000 | 10,390,000 | 5,298,000 | 3,088,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short-term credit facilities | -52,000 | -1,315,000 | -3,878,000 | -14,745,000 | -10,414,000 | -15,310,000 | -12,556,000 | -4,034,000 | -3,523,000 | -3,729,000 | -16,944,000 | -9,382,000 | -7,161,000 | -5,447,000 | -7,774,000 | -4,003,000 | -3,827,000 | -3,626,000 | -6,763,000 | -6,977,000 | -5,730,000 | -3,362,000 | -5,045,000 | -5,207,000 | -12,376,000 | -3,994,000 | -2,423,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a common stock | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock purchase plan | 1,890,000 | 2,253,000 | 2,030,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment additions due to build-to-suit lease transactions | 0 | 0 | 3,019,000 | 7,842,000 | 0 | 928,000 | 1,099,000 | 723,000 | 15,429,000 | -1,960,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange (gains) losses | -2,629,000 | -16,977,000 | -3,149,000 | 4,797,000 | -17,824,000 | -1,639,000 | 3,587,000 | -6,699,000 | -12,677,000 | 2,829,000 | -9,270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on settlement of forward foreign exchange contracts not designated for hedge accounting | 1,988,000 | -472,000 | 2,298,000 | 7,845,000 | 10,303,000 | 3,894,000 | 4,998,000 | -9,076,000 | -7,475,000 | -2,592,000 | 3,960,000 | 357,000 | -3,650,000 | 2,364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee benefit plans’ amortization from accumulated other comprehensive loss and settlement loss | 3,591,000 | 3,431,000 | 3,464,000 | 3,422,000 | 3,348,000 | 3,157,000 | 3,360,000 | 3,696,000 | 3,775,000 | 3,682,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -9,688,000 | 18,824,000 | -18,380,000 | -16,384,000 | -6,162,000 | 5,252,000 | -34,542,000 | 14,520,000 | -16,100,000 | 6,775,000 | -9,702,000 | 6,716,000 | -1,961,000 | -23,192,000 | -1,745,000 | 4,751,000 | -2,758,000 | -6,171,000 | 4,210,000 | 11,547,000 | -12,647,000 | 11,272,000 | 5,520,000 | -2,666,000 | -8,749,000 | 25,819,000 | -778,000 | -4,704,000 | 12,471,000 | 6,328,000 | 9,734,000 | 36,035,000 | -17,713,000 | -10,408,000 | 10,027,000 | -42,163,000 | 3,313,000 | 4,371,000 | 25,000 | -11,326,000 | 9,891,000 | -1,689,000 | 200,000 | -2,776,000 | 15,235,000 | -14,301,000 | -15,179,000 | -11,155,000 | 1,283,000 | -211,000 | 12,946,000 | |||||||||||||||||||||||||||||||||||||
other non-current assets | -9,108,000 | -14,592,000 | -1,872,000 | -2,947,000 | -2,251,000 | 2,856,000 | 1,390,000 | -4,030,000 | -3,405,000 | -3,115,000 | 47,000 | -866,000 | -2,928,000 | 3,401,000 | -8,341,000 | -2,738,000 | -1,425,000 | -9,501,000 | -7,712,000 | -2,114,000 | -2,048,000 | 9,129,000 | -646,000 | -4,557,000 | 168,000 | 9,208,000 | 1,162,000 | 6,340,000 | -6,629,000 | 4,573,000 | 1,003,000 | -2,813,000 | -1,744,000 | 3,656,000 | -479,000 | 6,953,000 | -5,350,000 | -469,000 | -10,748,000 | -6,103,000 | -19,393,000 | 6,168,000 | 2,748,000 | -1,280,000 | -10,889,000 | 4,556,000 | -4,491,000 | -5,949,000 | -7,547,000 | -8,178,000 | 1,034,000 | |||||||||||||||||||||||||||||||||||||
other long-term liabilities | -5,283,000 | 3,244,000 | 9,659,000 | 1,635,000 | -1,579,000 | -1,798,000 | -2,019,000 | 77,000 | -124,000 | -2,126,000 | 961,000 | 456,000 | -1,091,000 | 1,273,000 | 873,000 | 2,705,000 | 178,000 | 2,500,000 | 451,000 | -13,652,000 | -201,000 | -2,305,000 | -847,000 | -262,000 | -326,000 | -227,000 | -1,159,000 | 11,097,000 | -1,093,000 | 2,558,000 | 3,571,000 | 817,000 | 1,049,000 | -1,364,000 | 24,000 | -659,000 | -359,000 | 603,000 | 15,290,000 | 3,220,000 | 619,000 | -1,361,000 | -2,538,000 | -1,172,000 | 6,201,000 | -348,000 | 952,000 | 117,000 | 851,000 | -145,000 | -1,693,000 | |||||||||||||||||||||||||||||||||||||
repurchase of shares surrendered for tax withholdings on equity award exercises | -75,242,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized (gain) loss on settlement of forward foreign exchange contracts not designated for hedge accounting | -2,857,000 | -2,175,000 | -2,516,000 | -4,618,000 | -3,920,000 | -12,967,000 | 3,411,000 | -854,000 | -5,915,000 | -4,949,000 | -1,029,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee benefit plans’ amortization from accumulated other comprehensive loss and settlement losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt, net of write-off of unamortized debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and other accrued liabilities | 44,347,000 | 20,844,000 | 904,000 | -48,041,000 | 49,875,000 | 72,880,000 | 23,625,000 | 14,659,000 | 12,692,000 | 30,718,000 | -12,307,000 | 4,611,000 | -34,315,000 | 35,963,000 | -8,070,000 | 49,462,000 | -45,015,000 | 50,529,000 | 20,694,000 | -106,432,000 | -21,240,000 | 48,898,000 | -11,112,000 | -45,417,000 | 45,747,000 | 41,707,000 | -87,206,000 | 2,859,000 | -36,891,000 | 156,711,000 | -99,953,000 | 26,711,000 | -56,609,000 | 39,547,000 | -26,439,000 | -11,799,000 | 85,951,000 | -12,027,000 | -18,224,000 | 25,428,000 | -20,616,000 | 11,149,000 | -71,610,000 | -133,724,000 | 33,055,000 | 11,531,000 | -3,874,000 | 37,737,000 | -30,250,000 | -36,772,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from purchases of stock under employee stock purchase plan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock, including shares surrendered for tax withholdings on equity exercises | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock, including shares surrendered for tax withholdings on equity award exercises | 0 | -24,696,000 | -3,914,000 | -31,746,000 | -7,183,000 | -14,844,000 | -1,830,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on foreign currency contracts not yet paid at end of period | -45,210,000 | 51,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 11,000 | 6,578,000 | 69,000 | 1,355,000 | 47,000 | 109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -2,856,000 | -7,040,000 | -8,958,000 | 5,592,000 | -1,046,000 | 3,131,000 | 3,647,000 | 2,510,000 | -9,714,000 | 2,378,000 | 1,894,000 | -2,219,000 | -2,709,000 | -6,795,000 | -1,264,000 | -11,520,000 | -10,347,000 | -1,705,000 | 2,266,000 | -601,000 | 1,681,000 | -2,423,000 | -4,051,000 | -44,000 | 3,841,000 | 1,191,000 | -11,462,000 | 3,183,000 | -9,895,000 | 1,713,000 | 2,527,000 | 1,873,000 | -4,927,000 | 2,924,000 | -1,431,000 | -8,911,000 | 6,868,000 | 5,574,000 | -2,138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 100,614,000 | -86,218,000 | 142,333,000 | 53,772,000 | -95,525,000 | 13,572,000 | 106,930,000 | -7,457,000 | -59,811,000 | 43,462,000 | 91,366,000 | 36,875,000 | 39,573,000 | 33,778,000 | 9,378,000 | -20,613,000 | 37,698,000 | 44,565,000 | 83,528,000 | -24,719,000 | 86,060,000 | 936,000 | -98,189,000 | 66,091,000 | -22,441,000 | 69,973,000 | -42,272,000 | -44,992,000 | 105,522,000 | 41,849,000 | -38,424,000 | 73,897,000 | -61,055,000 | 193,496,000 | -50,187,000 | 284,956,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -43,392,000 | -6,940,000 | -47,470,000 | -12,079,000 | -18,714,000 | -76,457,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of assets | -152,000 | 17,410,000 | 21,000 | 192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment not yet paid at end of period | 7,103,000 | 502,000 | -3,510,000 | 8,667,000 | 14,244,000 | 6,179,000 | 7,744,000 | 42,000 | 9,993,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments | 2,841,000 | 579,000 | 221,000 | 459,000 | 704,000 | 339,000 | 1,389,000 | 184,000 | 2,673,000 | 3,238,000 | 386,000 | 234,000 | 6,413,000 | 826,000 | 256,000 | 835,000 | 7,618,000 | 19,180,000 | 175,000 | 58,000 | 2,820,000 | 575,000 | 1,786,000 | 596,000 | 1,141,000 | 586,000 | 580,000 | 15,094,000 | 1,152,000 | 488,000 | 80,000 | 18,468,000 | 1,524,000 | 0 | 316,000 | 47,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | -19,000 | 10,000 | -19,000 | -50,000 | 3,000 | 42,000 | 74,000 | -1,243,000 | -2,936,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash loss on extinguishment of debt, net of write-off of unamortized debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash restructuring charges | 389,000 | -118,000 | 52,000 | 335,000 | -39,000 | -1,790,000 | 4,219,000 | 957,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premium, discount and debt issuance costs | 667,000 | 653,000 | 636,000 | 620,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | 0 | -2,020,000 | 0 | -243,000 | 0 | -75,000 | 0 | -19,349,000 | -75,498,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt and capital leases | -37,232,000 | -838,000 | -789,000 | -825,000 | -525,749,000 | -741,000 | -188,064,000 | -715,000 | -206,045,000 | -1,029,000 | -1,083,000 | -378,000 | -275,370,000 | -50,450,000 | -312,000 | -448,000 | -406,745,000 | -458,000 | -378,000 | -517,000 | -497,000 | -456,000 | -451,000 | -864,622,000 | -454,000 | -18,238,000 | -18,226,000 | -18,211,000 | -18,195,000 | -17,902,000 | -21,568,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 0 | -668,000 | 0 | 0 | 0 | -145,000 | -8,000 | -396,000 | -6,921,000 | -51,000 | -581,000 | -51,000 | 0 | -20,000 | -375,000 | 0 | -252,000 | -11,875,000 | -41,000 | -407,000 | -13,730,000 | -10,415,000 | -8,775,000 | -1,544,000 | -241,000 | -284,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | -10,000 | -338,000 | 2,652,000 | 663,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | 64,000 | 35,000 | 666,000 | 458,000 | 272,000 | 75,000 | 27,000 | 440,000 | 330,000 | 29,000 | 1,373,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee benefit plans’ curtailment loss | -1,500,000 | -1,426,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash restructuring (gain) charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash loss on early extinguishment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee benefit plans’ amortization from accumulated other comprehensive loss | 3,753,000 | 3,734,000 | 4,216,000 | 4,276,000 | 4,272,000 | 3,754,000 | 3,746,000 | 3,692,000 | 5,208,000 | 5,761,000 | 5,950,000 | 5,767,000 | 237,000 | 317,000 | 485,000 | 373,000 | -4,072,000 | -4,052,000 | -1,296,000 | 793,000 | 825,000 | 788,000 | 944,000 | -4,839,000 | -4,997,000 | -5,003,000 | -4,891,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee benefit plans’ curtailment gain | -305,000 | -773,000 | 0 | 0 | 100,000 | 3,751,000 | -80,000 | -220,000 | -1,808,000 | -121,000 | 223,000 | -4,048,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of assets | -12,000 | -1,362,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of capital leases | -781,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred debt issuance costs | 661,000 | 686,000 | 926,000 | 918,000 | 868,000 | 993,000 | 1,099,000 | 1,099,000 | 1,089,000 | 1,077,000 | 1,066,000 | 1,055,000 | 1,045,000 | 1,113,000 | 1,110,000 | 1,104,000 | 1,103,000 | 1,080,000 | 1,058,000 | 1,009,000 | 1,140,000 | 1,144,000 | 1,119,000 | 1,094,000 | 1,078,000 | 1,053,000 | 1,041,000 | 1,027,000 | 1,024,000 | 915,000 | 1,260,000 | 1,351,000 | 1,465,000 | 1,484,000 | 2,269,000 | 3,012,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 271,000 | 374,000 | 736,000 | 443,000 | 21,000 | 36,000 | 560,000 | -262,000 | 188,000 | 62,000 | -127,000 | -106,000 | -298,000 | 1,274,000 | -305,000 | -937,000 | -3,437,000 | -47,000 | 618,000 | 9,000 | -225,000 | -32,000 | -521,000 | 62,000 | 242,000 | -385,000 | -52,000 | 97,000 | 218,000 | -1,487,000 | -174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 26,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property, plant and equipment | 5,000 | -149,000 | -48,000 | -152,000 | -63,000 | -88,000 | -59,000 | -121,000 | -162,000 | 202,000 | 36,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash gain on extinguishment of debt, net of write-off of unamortized debt issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 48,035,000 | 2,235,000 | 57,269,000 | 2,490,000 | 60,618,000 | 2,689,000 | 53,940,000 | 4,580,000 | 54,565,000 | 5,687,000 | 62,670,000 | 5,796,000 | 59,955,000 | 4,473,000 | 59,642,000 | 5,009,000 | 4,644,000 | 56,170,000 | 26,283,000 | 43,137,000 | 25,976,000 | 38,913,000 | 27,550,000 | 43,993,000 | 29,468,000 | 50,180,000 | 30,462,000 | 63,738,000 | 43,479,000 | 64,748,000 | 67,187,000 | 32,038,000 | 80,496,000 | 83,464,000 | 29,853,000 | 87,775,000 | 34,705,000 | 80,954,000 | 35,184,000 | 82,669,000 | 33,065,000 | 40,478,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 18,927,000 | 10,959,000 | 17,198,000 | 13,441,000 | 20,909,000 | 12,493,000 | 29,324,000 | -15,376,000 | 20,532,000 | 6,508,000 | 18,229,000 | 4,077,000 | 12,532,000 | 13,230,000 | 18,534,000 | 11,933,000 | 8,663,000 | 9,817,000 | 16,500,000 | 15,378,000 | 11,261,000 | 20,745,000 | 9,538,000 | 17,532,000 | 8,480,000 | 21,380,000 | 15,715,000 | 16,973,000 | 13,757,000 | 5,595,000 | 24,139,000 | 24,807,000 | 17,946,000 | 24,350,000 | 29,504,000 | 20,283,000 | 47,421,000 | 10,868,000 | 14,587,000 | 10,109,000 | 868,000 | 18,014,000 | ||||||||||||||||||||||||||||||||||||||||||||||
noncash loss on extinguishment of debt | 0 | 114,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange gains | -3,785,000 | -4,859,000 | -6,189,000 | 1,387,000 | -13,160,000 | 4,255,000 | -7,407,000 | -770,000 | -4,752,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee benefit plans’ curtailment (gain) loss | -661,000 | -735,000 | -16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash gain on extinguishment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings | -9,041,000 | -4,427,000 | -347,000 | -2,327,000 | -4,933,000 | -1,188,000 | 7,754,000 | 12,501,000 | 6,399,000 | 2,788,000 | -2,261,000 | -2,622,000 | 12,914,000 | 8,884,000 | -10,928,000 | -2,771,000 | 9,284,000 | 1,711,000 | 1,397,000 | 7,265,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 102,000 | 45,000 | 121,000 | 317,000 | 85,000 | 117,000 | 13,000 | 23,000 | 59,000 | 76,000 | 52,000 | 409,000 | 914,000 | 34,000 | 729,000 | 77,000 | 99,000 | 88,000 | -365,000 | 577,000 | 695,000 | 535,000 | 321,000 | 179,000 | 106,000 | 26,000 | 1,778,000 | 3,775,000 | 5,142,000 | 2,246,000 | 4,679,000 | 1,080,000 | 5,004,000 | 588,000 | 3,326,000 | 5,092,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on settlement of forward foreign exchange contracts not designated for hedge accounting | 2,710,000 | 3,485,000 | 1,296,000 | 3,389,000 | -860,000 | 5,723,000 | 3,072,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (received) during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash (gain) loss on extinguishment of debt, net of write-off of unamortized debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends to noncontrolling interest shareholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of property, plant and equipment | -29,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued salaries, wages and employee benefits | -12,056,000 | 9,292,000 | -38,560,000 | 18,090,000 | 10,598,000 | 333,000 | -49,103,000 | 7,054,000 | 7,273,000 | -17,922,000 | -26,189,000 | 1,101,000 | -7,437,000 | -78,180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term employee related benefits | -3,385,000 | 7,661,000 | -3,772,000 | 3,380,000 | -4,289,000 | 29,351,000 | -1,571,000 | -16,870,000 | -4,994,000 | -9,447,000 | -3,801,000 | -3,084,000 | -5,396,000 | -13,142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | -3,000 | -175,000 | 194,000 | 88,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of unamortized costs associated with early extinguishment of debt | 0 | 65,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends to minority interest shareholders of levi strauss japan k.k. | 0 | 0 | -284,000 | -694,000 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on settlement of foreign currency contracts not designated for hedge accounting | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on settlement of foreign currency contracts not designated for hedge accounting | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits and deferred costs on proposed acquisition from anchor blue retail group | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized (gain) loss on settlement of foreign currency contracts not designated for hedge accounting | -3,390,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (payments) on settlement of foreign currency contracts not designated for hedge accounting | 3,390,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
russian business venture acquisition, net of cash acquired | -3,479,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
postretirement benefit plan curtailment gains | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of retail stores | -310,000 | 0 | 0 | -2,502,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on foreign currency contracts not designated for hedge accounting | -2,718,000 | 6,195,000 | 2,001,000 | 1,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee benefit plans’ amortization from accumulated other comprehensive income | -8,214,000 | -8,960,000 | -9,021,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency contracts not designated for hedge accounting | 2,718,000 | -6,195,000 | -2,001,000 | -1,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 346,000 | -3,748,000 | 2,971,000 | 2,366,000 | 834,000 | 171,000 | -1,329,000 | 896,000 | 1,953,000 | 936,000 | -1,773,000 | 346,000 | 1,283,000 | -1,990,000 | 2,008,000 | 4,000 | 3,773,000 | 2,766,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in short-term borrowings | 2,047,000 | -728,000 | 5,034,000 | -6,866,000 | -447,000 | -1,660,000 | 1,441,000 | -1,821,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
postretirement benefit plan curtailment gain | -14,073,000 | 0 | -25,321,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairments associated with reorganization initiatives | 7,008,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency exchange (gains) losses | -9,780,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 331,000 | 391,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -2,734,000 | 139,000 | 2,163,000 | -649,000 | -345,000 | 2,277,000 | -2,999,000 | 168,000 | -244,272,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring initiatives | 4,082,000 | 4,171,000 | 4,862,000 | 4,256,000 | 6,932,000 | 9,192,000 | 18,800,000 | 41,405,000 | 26,881,000 | 36,133,000 | 39,174,000 | 8,580,000 | 21,447,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for doubtful accounts | -314,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in trade receivables | -72,627,000 | 53,382,000 | 112,988,000 | 80,383,000 | 63,689,000 | 96,606,000 | 407,000 | 125,842,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in inventories | -7,948,000 | -47,380,000 | -51,972,000 | -20,084,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other current assets | -9,048,000 | -5,384,000 | -3,791,000 | -14,111,000 | -12,007,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other non-current assets | 4,610,000 | -30,117,000 | -1,332,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable and accrued liabilities | 29,727,000 | 59,331,000 | -99,697,000 | -21,777,000 | -9,462,000 | -99,613,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in income tax liabilities | 42,009,000 | -11,196,000 | 35,056,000 | 28,333,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restructuring liabilities | -1,443,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued salaries, wages and employee benefits | 26,159,000 | -7,340,000 | -56,255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in long-term employee related benefits | -11,377,000 | -2,949,000 | -13,274,000 | 4,796,000 | -37,410,000 | -4,325,000 | -23,179,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other long-term liabilities | -874,000 | 424,000 | -452,000 | -108,634,000 | 217,000 | -36,334,000 | 3,446,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of turkey minority interest | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash outflow from net investment hedges | -2,302,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories | 17,939,000 | 10,457,000 | -32,679,000 | -15,516,000 | 85,124,000 | 64,013,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other long-term liabilities | 1,288,000 | -1,744,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of u.k. retail stores | -181,000 | -1,032,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restructuring liabilities | -896,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in short-term borrowings | -1,894,000 | 1,668,000 | -9,814,000 | -3,494,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash asset write-offs associated with reorganization initiatives | 207,000 | 344,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in trade receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other non-current assets | 5,043,000 | 1,964,000 | 5,651,000 | 1,348,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restructuring reserves | -9,000 | -3,967,000 | -15,611,000 | 1,165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued salaries, wages and employee benefits | 5,310,000 | -3,183,000 | -67,083,000 | 45,035,000 | 23,640,000 | 22,278,000 | 22,213,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash inflow from net investment hedges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash loss on early extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash inflow (outflow) from net investment hedges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in current income tax liabilities | 16,874,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in long-term income tax liabilities | 26,826,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in trade receivables | -76,395,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other current assets | 19,643,000 | -8,602,000 | 1,482,000 | 20,274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued liabilities | 197,452,000 | 45,842,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in net deferred taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restructuring reserves | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
addition to deferred tax valuation allowance | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in long-term employee related benefits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on dispositions of property, plant and equipment | 476,000 | -1,133,000 | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in net deferred taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued taxes | 12,790,000 | -13,157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in income taxes receivables | -4,000 | 348,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other long-term assets | 3,922,000 | 3,670,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset write-offs associated with restructuring charges | 33,782,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in net deferred tax assets | -20,175,000 | -14,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in accounts payable and accrued liabilities | -107,800,000 | -63,141,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in restructuring reserves | -18,329,000 | -25,657,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in accrued taxes | -3,767,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in long-term employee related benefits | -35,778,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (outflow) from net investment hedges | -8,052,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on dispositions of property, plant and equipment | -4,159,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in income taxes receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other long-term assets | 27,529,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in net deferred tax assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used for) investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset write-offs associated with 2002 restructuring charge | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in income taxes receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in long-term employee benefits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in long-term tax and other liabilities | 22,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other long-term assets | -27,856,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in accrued salaries, wages and employee benefits | -47,520,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in long-term employee benefits | -75,920,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (outflow) inflow from net investment hedges | -10,625,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in income taxes receivable |
We provide you with 20 years of cash flow statements for Levi Strauss & Co 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 Levi Strauss & Co stock. Explore the full financial landscape of Levi Strauss & Co stock with our expertly curated income statements.
The information provided in this report about Levi Strauss & Co 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.