Mohawk Industries Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Mohawk Industries Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-28 | 2025-03-29 | 2024-12-31 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-31 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2021-12-31 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2020-12-31 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-31 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-31 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2015-12-31 | 2015-10-03 | 2015-07-04 | 2015-04-04 | 2014-12-31 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-31 | 2013-09-28 | 2013-06-29 | 2013-03-30 | 2012-12-31 | 2012-09-29 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2010-12-31 | 2010-10-02 | 2010-07-03 | 2010-04-03 | 2009-12-31 | 2009-09-26 | 2009-06-27 | 2009-03-28 | 2008-12-31 | 2008-09-27 | 2008-06-28 | 2008-03-29 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2002-09-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings including noncontrolling interests | 146,400,000 | 72,600,000 | 93,200,000 | 162,100,000 | 157,500,000 | 105,000,000 | 139,428,000 | -760,289,000 | 101,214,000 | 80,276,000 | 33,552,000 | -533,713,000 | 280,510,000 | 245,434,000 | 189,100,000 | 271,184,000 | 336,453,000 | 236,811,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring, excluding accelerated depreciation | 25,400,000 | 19,800,000 | 19,900,000 | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 155,600,000 | 150,400,000 | 156,400,000 | 156,200,000 | 171,500,000 | 154,200,000 | 154,215,000 | 149,570,000 | 156,633,000 | 169,909,000 | 159,015,000 | 153,465,000 | 141,569,000 | 141,415,000 | 143,412,000 | 148,618,000 | 148,465,000 | 151,216,000 | 156,555,000 | 151,342,000 | 154,094,000 | 145,516,000 | 153,759,000 | 144,920,000 | 140,482,000 | 137,291,000 | 139,092,000 | 132,971,000 | 127,048,000 | 122,654,000 | 118,372,000 | 113,515,000 | 109,761,000 | 105,024,000 | 104,379,000 | 103,680,000 | 101,214,000 | 100,194,000 | 94,025,000 | 94,955,000 | 88,011,000 | 85,656,000 | 95,665,000 | 85,167,000 | 83,754,000 | 80,984,000 | 86,329,000 | 81,550,000 | 80,643,000 | 60,349,000 | 63,878,000 | 71,298,000 | 71,831,000 | 73,286,000 | 74,930,000 | 74,207,000 | 74,344,000 | 74,253,000 | 74,522,000 | 72,956,000 | 72,497,000 | 76,798,000 | 81,827,000 | 76,435,000 | 77,062,000 | 67,680,000 | 69,034,000 | 77,712,000 | 75,052,000 | 73,256,000 | 75,382,000 | 73,846,000 | 72,278,000 | 68,040,000 | 25,024,000 |
deferred income taxes | -16,600,000 | -31,400,000 | 27,400,000 | -52,800,000 | -21,100,000 | -11,700,000 | 11,494,000 | -61,957,000 | -30,785,000 | -28,698,000 | -3,252,000 | -46,469,000 | -15,366,000 | 13,989,000 | 47,375,000 | -15,770,000 | -40,274,000 | 3,740,000 | 84,874,000 | -17,132,000 | -48,899,000 | 3,481,000 | -117,145,000 | 2,267,000 | -2,867,000 | 9,903,000 | 12,762,000 | 22,663,000 | 33,630,000 | 19,401,000 | -92,140,000 | 11,870,000 | -15,515,000 | 20,194,000 | -6,122,000 | -45,262,000 | 7,497,000 | 9,878,000 | 6,288,000 | -22,471,000 | -13,008,000 | 308,000 | 20,816,000 | -22,858,000 | -12,170,000 | -9,814,000 | -22,726,000 | -23,546,000 | -10,268,000 | -5,985,000 | 1,702,000 | 5,618,000 | 6,695,000 | -4,978,000 | -3,884,000 | -1,063,000 | 2,151,000 | -1,820,000 | -8,793,000 | 5,852,000 | -12,663,000 | -5,675,000 | 1,523,000 | 33,316,000 | -392,000 | -55,026,000 | -54,943,000 | 119,124,000 | 3,043,000 | 2,618,000 | -6,712,000 | -5,228,000 | -4,930,000 | -48,522,000 | |
(gain) and loss on disposal of property, plant and equipment | -1,800,000 | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 7,600,000 | 7,600,000 | 6,900,000 | 7,000,000 | 6,800,000 | 6,800,000 | 5,227,000 | 5,350,000 | 5,350,000 | 5,033,000 | 4,921,000 | 6,179,000 | 5,654,000 | 5,655,000 | 6,240,000 | 7,425,000 | 6,018,000 | 5,968,000 | 5,138,000 | 4,883,000 | 4,635,000 | 5,041,000 | 6,392,000 | 5,651,000 | 5,788,000 | 5,789,000 | 4,685,000 | 5,104,000 | 13,645,000 | 7,948,000 | 5,715,000 | 7,177,000 | 13,963,000 | 9,467,000 | 6,218,000 | 5,294,000 | 14,488,000 | 9,059,000 | 8,064,000 | 8,292,000 | 7,760,000 | 8,436,000 | 6,464,000 | 7,300,000 | 6,583,000 | 7,614,000 | 4,477,000 | 4,336,000 | 3,994,000 | 5,504,000 | 2,872,000 | 2,811,000 | 2,828,000 | 5,571,000 | 2,030,000 | 2,091,000 | 2,177,000 | 3,861,000 | 1,664,000 | 1,740,000 | 1,626,000 | 1,858,000 | 2,913,000 | 2,110,000 | 2,111,000 | 2,519,000 | 2,537,000 | ||||||||
changes in operating assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | -42,800,000 | -273,700,000 | 162,500,000 | -14,900,000 | -56,300,000 | -140,500,000 | 141,367,000 | 102,290,000 | -25,440,000 | -67,663,000 | 183,165,000 | 50,438,000 | -92,062,000 | -225,922,000 | 68,905,000 | 21,198,000 | -158,386,000 | -138,764,000 | 155,740,000 | -113,917,000 | 71,940,000 | -168,740,000 | 285,400,000 | -790,000 | -60,139,000 | -142,518,000 | 194,686,000 | 17,301,000 | -93,844,000 | -104,287,000 | 106,209,000 | -132,000 | -56,882,000 | -109,761,000 | 96,423,000 | -54,062,000 | -57,130,000 | -144,119,000 | 132,830,000 | 40,461,000 | -72,708,000 | -114,966,000 | 79,538,000 | 13,441,000 | -85,929,000 | -114,755,000 | 70,279,000 | 5,865,000 | -51,643,000 | -120,814,000 | 108,168,000 | 2,623,000 | -8,418,000 | -91,485,000 | 76,007,000 | 2,709,000 | -40,377,000 | -123,730,000 | 83,922,000 | 20,934,000 | -1,119,000 | -116,010,000 | 120,920,000 | 64,353,000 | 13,048,000 | -95,522,000 | 229,764,000 | 37,080,000 | -26,941,000 | -121,704,000 | -17,265,000 | -70,212,000 | 82,903,000 | 21,052,000 | 12,357,000 |
inventories | -28,800,000 | -40,000,000 | 9,600,000 | -21,800,000 | -63,100,000 | -3,800,000 | 20,331,000 | 52,179,000 | 94,960,000 | 113,814,000 | 139,110,000 | -114,025,000 | -293,342,000 | -141,344,000 | -188,484,000 | -146,602,000 | -74,593,000 | -109,550,000 | -31,551,000 | 82,924,000 | 281,859,000 | 24,284,000 | 67,689,000 | -1,227,000 | -19,841,000 | -39,409,000 | -45,576,000 | -77,307,000 | -58,009,000 | -74,499,000 | -31,275,000 | -28,722,000 | -41,782,000 | -51,466,000 | -28,345,000 | -12,273,000 | -17,804,000 | -23,501,000 | 9,619,000 | -40,665,000 | 29,688,000 | 7,758,000 | 41,859,000 | -34,275,000 | -8,955,000 | -65,645,000 | 25,713,000 | -5,369,000 | 9,579,000 | -50,134,000 | 7,644,000 | 27,763,000 | -6,155,000 | -46,331,000 | 14,477,000 | -29,906,000 | -24,476,000 | -60,300,000 | -14,959,000 | -21,043,000 | -38,805,000 | -44,096,000 | 37,472,000 | 8,057,000 | 54,150,000 | 176,490,000 | 59,146,000 | 9,772,000 | 45,392,000 | -11,017,000 | 17,005,000 | -18,100,000 | 52,829,000 | 7,749,000 | -14,224,000 |
accounts payable and accrued expenses | -30,800,000 | 111,800,000 | -98,500,000 | 40,100,000 | 17,400,000 | 84,800,000 | -189,655,000 | 79,687,000 | -50,955,000 | -33,089,000 | -256,978,000 | -13,233,000 | 136,166,000 | 39,908,000 | -20,843,000 | 102,646,000 | 156,240,000 | 122,748,000 | -143,201,000 | 286,040,000 | 46,452,000 | 66,175,000 | -302,702,000 | 45,004,000 | 134,434,000 | 71,199,000 | -259,937,000 | -38,699,000 | 243,039,000 | -14,250,000 | -978,000 | 8,745,000 | 29,786,000 | -12,188,000 | -85,617,000 | 90,304,000 | 85,148,000 | -8,960,000 | -145,242,000 | 64,298,000 | 73,176,000 | 8,551,000 | -70,115,000 | 22,225,000 | 35,051,000 | -36,365,000 | -70,777,000 | -264,000 | 31,552,000 | 15,568,000 | -451,000 | 23,632,000 | 2,186,000 | 13,814,000 | -48,888,000 | 7,242,000 | 19,231,000 | 11,291,000 | -62,172,000 | -12,535,000 | -31,884,000 | 19,644,000 | -89,981,000 | 12,701,000 | 42,781,000 | 46,009,000 | -171,268,000 | 46,249,000 | 70,168,000 | -69,767,000 | 45,844,000 | 19,642,000 | -86,181,000 | -1,805,000 | 53,770,000 |
other assets and prepaid expenses | -28,500,000 | -17,100,000 | 15,500,000 | 22,800,000 | 22,100,000 | -3,600,000 | -9,961,000 | 15,070,000 | -23,810,000 | 4,283,000 | -7,874,000 | 6,390,000 | -24,809,000 | -23,259,000 | -42,984,000 | 120,574,000 | -110,002,000 | -34,432,000 | -103,711,000 | 39,951,000 | 35,249,000 | -26,573,000 | 42,567,000 | -11,538,000 | -24,930,000 | -2,474,000 | -11,360,000 | -28,483,000 | -39,457,000 | -182,000 | -50,447,000 | 62,779,000 | -61,442,000 | -3,005,000 | -13,108,000 | 14,274,000 | 28,266,000 | 24,835,000 | 25,653,000 | 24,638,000 | 6,564,000 | -132,668,000 | -2,110,000 | -14,315,000 | -15,809,000 | 1,858,000 | -21,707,000 | 19,747,000 | -15,709,000 | 11,115,000 | 2,599,000 | -6,150,000 | -7,878,000 | 1,565,000 | -6,141,000 | 900,000 | -4,616,000 | -2,577,000 | -10,686,000 | 9,203,000 | -7,464,000 | -2,844,000 | 5,972,000 | 11,629,000 | 1,393,000 | -1,674,000 | 35,786,000 | -43,067,000 | -1,593,000 | -14,900,000 | 1,094,000 | -5,781,000 | -16,732,000 | 22,118,000 | -521,000 |
other liabilities | 20,600,000 | 3,800,000 | -10,100,000 | -3,600,000 | -20,800,000 | -11,300,000 | 20,332,000 | 7,179,000 | 9,960,000 | 6,035,000 | -36,090,000 | 1,538,000 | 6,089,000 | -1,455,000 | 1,989,000 | -8,550,000 | 70,693,000 | 15,090,000 | 11,848,000 | -50,070,000 | 7,179,000 | 22,715,000 | 463,000 | 2,266,000 | 11,971,000 | -25,320,000 | 5,216,000 | 890,000 | 561,000 | 297,000 | 10,983,000 | 2,038,000 | -5,337,000 | 2,989,000 | 9,592,000 | 4,266,000 | -5,691,000 | -9,328,000 | -85,348,000 | -539,000 | 2,795,000 | 58,584,000 | 82,000 | -4,064,000 | 9,110,000 | -21,003,000 | -7,633,000 | -3,784,000 | -210,000 | -13,387,000 | -4,696,000 | -937,000 | -2,031,000 | -5,523,000 | 3,279,000 | 3,206,000 | -1,387,000 | 121,000 | 3,688,000 | -1,769,000 | -6,780,000 | -1,450,000 | -16,312,000 | 8,879,000 | -8,679,000 | 2,740,000 | 6,105,000 | 1,614,000 | 5,268,000 | -5,791,000 | -6,563,000 | 3,231,000 | 4,075,000 | 3,260,000 | 4,664,000 |
net cash from operating activities | 206,300,000 | 3,700,000 | 397,000,000 | 319,600,000 | 233,600,000 | 183,700,000 | 296,322,000 | 512,034,000 | 263,597,000 | 257,276,000 | 241,718,000 | 224,774,000 | 147,707,000 | 54,954,000 | 212,384,000 | 498,739,000 | 338,391,000 | 259,605,000 | 407,845,000 | 598,499,000 | 568,521,000 | 194,974,000 | 440,675,000 | 411,759,000 | 396,190,000 | 170,137,000 | 286,859,000 | 273,499,000 | 437,758,000 | 183,228,000 | 319,373,000 | 460,344,000 | 247,996,000 | 165,882,000 | 342,872,000 | 435,301,000 | 411,620,000 | 137,760,000 | 254,921,000 | 389,433,000 | 317,165,000 | -49,646,000 | -71,006,000 | 198,190,000 | 213,059,000 | 152,858,000 | -38,944,000 | 289,043,000 | 202,971,000 | 140,046,000 | -44,470,000 | 162,805,000 | 109,598,000 | 96,003,000 | -67,413,000 | 109,318,000 | 121,417,000 | 135,169,000 | -46,192,000 | 259,611,000 | 146,549,000 | 228,126,000 | 37,919,000 | 198,505,000 | 184,837,000 | 266,871,000 | -80,179,000 | 225,685,000 | 88,767,000 | 235,804,000 | 203,534,000 | 163,065,000 | |||
capex | -80,200,000 | -89,100,000 | -160,800,000 | -115,400,000 | -91,400,000 | -86,800,000 | -240,364,000 | -127,419,000 | -116,653,000 | -128,493,000 | -150,658,000 | -150,043,000 | -150,571,000 | -129,470,000 | -300,941,000 | -147,740,000 | -112,704,000 | -114,735,000 | -160,143,000 | -69,143,000 | -80,639,000 | -115,632,000 | -139,848,000 | -124,555,000 | -144,111,000 | -136,948,000 | -151,161,000 | -144,595,000 | -247,418,000 | -250,936,000 | -251,368,000 | -229,207,000 | -224,153,000 | -201,270,000 | -211,365,000 | -183,846,000 | -136,081,000 | -140,833,000 | -151,587,000 | -123,648,000 | -122,628,000 | -105,794,000 | -122,081,000 | -111,027,000 | -109,426,000 | -82,815,000 | -63,282,000 | -73,296,000 | -47,311,000 | -44,436,000 | -43,251,000 | -93,313,000 | -69,741,000 | -59,708,000 | -52,811,000 | -69,940,000 | -39,101,000 | -23,830,000 | -23,309,000 | -37,644,000 | -18,358,000 | -25,830,000 | -27,093,000 | -62,502,000 | -49,512,000 | -49,839,000 | -55,971,000 | -35,428,000 | -24,956,000 | -41,721,000 | -41,389,000 | -26,830,000 | |||
free cash flows | 126,100,000 | -85,400,000 | 236,200,000 | 204,200,000 | 142,200,000 | 96,900,000 | 55,958,000 | 384,615,000 | 146,944,000 | 128,783,000 | 91,060,000 | 74,731,000 | -2,864,000 | -74,516,000 | -88,557,000 | 350,999,000 | 225,687,000 | 144,870,000 | 247,702,000 | 529,356,000 | 487,882,000 | 79,342,000 | 300,827,000 | 287,204,000 | 252,079,000 | 33,189,000 | 135,698,000 | 128,904,000 | 190,340,000 | -67,708,000 | 68,005,000 | 231,137,000 | 23,843,000 | -35,388,000 | 131,507,000 | 251,455,000 | 275,539,000 | -3,073,000 | 103,334,000 | 265,785,000 | 194,537,000 | -155,440,000 | -193,087,000 | 87,163,000 | 103,633,000 | 70,043,000 | -102,226,000 | 215,747,000 | 155,660,000 | 95,610,000 | -87,721,000 | 69,492,000 | 39,857,000 | 36,295,000 | -120,224,000 | 39,378,000 | 82,316,000 | 111,339,000 | -69,501,000 | 221,967,000 | 128,191,000 | 202,296,000 | 10,826,000 | 136,003,000 | 135,325,000 | 217,032,000 | -136,150,000 | 190,257,000 | 63,811,000 | 194,083,000 | 162,145,000 | 136,235,000 | |||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant and equipment | -80,200,000 | -89,100,000 | -160,800,000 | -115,400,000 | -91,400,000 | -86,800,000 | -240,364,000 | -127,419,000 | -116,653,000 | -128,493,000 | -150,658,000 | -150,043,000 | -150,571,000 | -129,470,000 | -300,941,000 | -147,740,000 | -112,704,000 | -114,735,000 | -160,143,000 | -69,143,000 | -80,639,000 | -115,632,000 | -139,848,000 | -124,555,000 | -144,111,000 | -136,948,000 | -151,161,000 | -144,595,000 | -247,418,000 | -250,936,000 | -251,368,000 | -229,207,000 | -224,153,000 | -201,270,000 | -211,365,000 | -183,846,000 | -136,081,000 | -140,833,000 | -151,587,000 | -123,648,000 | -122,628,000 | -105,794,000 | -170,224,000 | -141,883,000 | -127,616,000 | -122,081,000 | -111,027,000 | -109,426,000 | -82,815,000 | -63,282,000 | -73,296,000 | -47,311,000 | -44,436,000 | -43,251,000 | -93,313,000 | -69,741,000 | -59,708,000 | -52,811,000 | -69,940,000 | -39,101,000 | -23,830,000 | -23,309,000 | -37,644,000 | -18,358,000 | -25,830,000 | -27,093,000 | -62,502,000 | -49,512,000 | -49,839,000 | -55,971,000 | -35,428,000 | -24,956,000 | -41,721,000 | -41,389,000 | -26,830,000 |
net cash from investing activities | -80,200,000 | -89,100,000 | -160,800,000 | -115,400,000 | -91,400,000 | -86,800,000 | -240,365,000 | -127,419,000 | 37,339,000 | -639,890,000 | -250,986,000 | -153,268,000 | -105,571,000 | -115,519,000 | -670,723,000 | 442,478,000 | 4,773,000 | -333,282,000 | -324,100,000 | -420,227,000 | -77,039,000 | -133,432,000 | -141,583,000 | -120,555,000 | -142,111,000 | -211,795,000 | -303,854,000 | -542,489,000 | -244,418,000 | -241,442,000 | -335,305,000 | -229,505,000 | -473,794,000 | -202,097,000 | -211,365,000 | -183,846,000 | -136,081,000 | -140,833,000 | -310,439,000 | -134,207,000 | -1,320,456,000 | -109,122,000 | -174,091,000 | -141,883,000 | -127,616,000 | -122,062,000 | -105,027,000 | -109,428,000 | -384,510,000 | -211,051,000 | -73,296,000 | -47,311,000 | -51,443,000 | -43,251,000 | -93,313,000 | -93,838,000 | -59,708,000 | -52,811,000 | -69,939,000 | -114,404,000 | -23,830,000 | -23,309,000 | -37,644,000 | -24,282,000 | -25,830,000 | -27,093,000 | -62,432,000 | -57,858,000 | -35,428,000 | -24,956,000 | -41,721,000 | -39,054,000 | -26,830,000 | ||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior credit facility | -157,100,000 | -77,700,000 | -85,800,000 | -65,400,000 | -341,225,000 | -537,409,000 | -405,975,000 | -323,875,000 | -329,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit facility | 183,000,000 | 77,700,000 | 64,200,000 | 87,600,000 | 506,174,000 | 842,634,000 | 302,700,000 | 588,300,000 | 443,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on commercial paper | -3,276,100,000 | -2,998,200,000 | -2,226,300,000 | -2,771,600,000 | -3,350,800,000 | -1,807,400,000 | -592,000,000 | -3,982,767,000 | -4,951,317,000 | -6,876,331,000 | -6,870,614,000 | -5,855,574,000 | -4,019,069,000 | -2,667,668,000 | -475,542,000 | -47,015,000 | -15,172,000 | -32,633,000 | 0 | -213,714,000 | -1,033,138,000 | -3,644,139,000 | -3,249,184,000 | -3,372,529,000 | -4,731,701,000 | -3,815,406,000 | -4,636,888,000 | -4,217,871,000 | -3,924,933,000 | -3,976,712,000 | -4,198,730,000 | -4,229,468,000 | -4,000,371,000 | -3,155,448,000 | -2,595,721,000 | -3,726,604,000 | -6,841,645,000 | -7,046,615,000 | -2,478,516,000 | -4,374,451,000 | -4,240,100,000 | -4,841,700,000 | -2,835,700,000 | -2,375,950,000 | -1,925,616,000 | -287,485,000 | |||||||||||||||||||||||||||||
proceeds from commercial paper | 3,004,100,000 | 3,125,700,000 | 2,348,000,000 | 2,484,400,000 | 3,138,800,000 | 2,722,200,000 | 592,000,000 | 2,973,473,000 | 5,024,103,000 | 6,989,267,000 | 6,766,967,000 | 5,901,475,000 | 3,974,460,000 | 2,990,240,000 | 1,090,415,000 | 47,015,000 | 11,990,000 | 35,600,000 | 0 | 81,945,000 | 854,067,000 | 3,259,341,000 | 2,999,688,000 | 3,148,407,000 | 4,496,627,000 | 3,895,455,000 | 5,012,175,000 | 4,122,632,000 | 3,763,595,000 | 4,089,996,000 | 4,174,726,000 | 3,787,323,000 | 4,011,902,000 | 3,788,003,000 | 2,466,246,000 | 3,541,028,000 | 6,481,474,000 | 7,812,624,000 | 2,546,053,000 | 4,535,254,000 | 4,124,000,000 | 5,197,200,000 | 2,568,250,000 | 2,385,000,000 | 1,894,475,000 | 878,626,000 | |||||||||||||||||||||||||||||
payments on term loan facility | 0 | 0 | 0 | -912,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payments of other financing activities | -6,500,000 | -11,400,000 | -2,700,000 | -5,400,000 | -5,700,000 | -10,400,000 | -4,766,000 | -3,751,000 | -12,280,000 | -18,287,000 | -7,394,000 | -1,798,000 | -3,782,000 | -1,255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of mohawk common stock | -42,600,000 | -25,500,000 | -74,900,000 | -100,000 | 0 | -384,000 | -611,000 | -306,577,000 | -427,000,000 | -208,833,000 | -141,625,000 | -122,876,000 | -119,985,000 | 0 | 0 | -68,640,000 | -67,708,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in outstanding checks in excess of cash | -700,000 | 200,000 | -400,000 | 400,000 | 100,000 | -1,700,000 | 1,269,000 | -3,085,000 | 2,331,000 | -1,141,000 | 1,337,000 | -2,228,000 | 1,162,000 | -522,000 | -1,720,000 | 3,536,000 | -3,331,000 | -1,126,000 | 1,437,000 | 1,138,000 | -3,886,000 | -2,945,000 | 5,859,000 | -3,487,000 | 3,929,000 | -10,965,000 | 7,995,000 | -697,000 | 5,360,000 | -6,905,000 | 1,602,000 | -4,466,000 | 620,000 | -1,158,000 | 170,000 | 2,057,000 | -2,270,000 | -1,711,000 | -3,761,000 | -4,028,000 | -3,992,000 | 9,729,000 | -7,247,000 | 2,389,000 | -6,118,000 | 9,056,000 | -464,000 | 4,419,000 | -3,354,000 | -8,069,000 | 6,861,000 | -710,000 | 11,994,000 | -10,255,000 | 435,000 | 367,000 | 10,350,000 | 6,438,000 | -15,763,000 | 1,092,000 | -2,340,000 | -889,000 | 8,393,000 | -14,772,000 | 4,544,000 | 7,123,000 | -7,971,000 | -1,205,000 | -43,491,000 | 40,660,000 | 3,478,000 | -9,298,000 | -13,744,000 | 3,143,000 | -9,500,000 |
net cash from financing activities | -295,900,000 | 90,800,000 | 22,100,000 | -270,100,000 | -305,400,000 | -76,100,000 | 63,073,000 | -430,006,000 | -294,700,000 | 450,950,000 | 197,326,000 | 39,870,000 | -51,805,000 | 8,957,000 | -397,272,000 | -559,161,000 | -155,609,000 | -120,183,000 | -119,146,000 | -132,008,000 | -24,232,000 | 87,201,000 | -279,570,000 | -304,871,000 | -232,236,000 | 26,800,000 | 221,430,000 | 86,599,000 | 16,342,000 | -280,645,000 | 166,440,000 | 90,868,000 | -122,679,000 | -251,913,000 | -263,189,000 | 13,881,000 | 33,577,000 | -308,507,000 | 1,063,709,000 | 175,304,000 | -152,137,000 | -41,776,000 | -44,680,000 | 213,043,000 | -102,890,000 | -211,529,000 | -730,329,000 | 937,975,000 | -129,139,000 | -100,875,000 | -58,776,000 | 71,959,000 | -25,155,000 | -4,556,000 | -11,805,000 | 8,392,000 | -43,896,000 | 737,000 | -209,998,000 | -2,042,000 | 6,969,000 | -49,301,000 | -117,490,000 | 33,978,000 | -107,462,000 | -128,174,000 | -226,242,000 | 119,008,000 | -200,952,000 | -167,986,000 | -136,235,000 | ||||
effect of exchange rate changes on cash and cash equivalents | 14,000,000 | 30,500,000 | -15,700,000 | -7,500,000 | 2,100,000 | -4,900,000 | 5,068,000 | -7,090,000 | -8,161,000 | -5,101,000 | -5,406,000 | -8,391,000 | 3,096,000 | 13,272,000 | -3,521,000 | -7,706,000 | 8,860,000 | -17,503,000 | 22,788,000 | -2,738,000 | 7,376,000 | -20,442,000 | 3,960,000 | -3,126,000 | 585,000 | 1,476,000 | -1,790,000 | -1,401,000 | -11,387,000 | 1,574,000 | -28,000 | 4,070,000 | 1,160,000 | 12,118,000 | 729,000 | 517,000 | 1,394,000 | 5,805,000 | -7,083,000 | -7,090,000 | 3,628,000 | -7,372,000 | -20,229,000 | -6,365,000 | 815,000 | -1,396,000 | 213,000 | 2,733,000 | 10,559,000 | -45,485,000 | 10,222,000 | 6,594,000 | -15,139,000 | 8,592,000 | -8,548,000 | -20,470,000 | 4,701,000 | 13,846,000 | -7,101,000 | 15,412,000 | -11,003,000 | -7,580,000 | -3,623,000 | 6,636,000 | 5,185,000 | -1,771,000 | 2,883,000 | -818,000 | -41,000 | 827,000 | |||||
net change in cash and cash equivalents | -155,800,000 | 35,900,000 | 242,600,000 | -73,400,000 | -161,100,000 | 15,900,000 | 124,098,000 | -52,481,000 | -1,925,000 | 63,235,000 | 182,652,000 | 102,985,000 | -6,573,000 | -38,336,000 | -859,132,000 | 374,350,000 | 196,415,000 | -211,363,000 | -12,613,000 | 43,526,000 | 474,626,000 | 128,301,000 | 23,482,000 | -16,793,000 | 22,428,000 | -13,382,000 | 27,699,000 | -426,875,000 | 403,383,000 | 29,959,000 | 382,000 | -45,736,000 | -58,198,000 | 66,771,000 | 9,557,000 | 59,000 | 13,744,000 | 16,613,000 | -29,024,000 | -60,371,000 | 64,046,000 | 9,164,000 | -7,692,000 | 35,525,000 | -2,601,000 | 18,579,000 | -9,514,000 | -105,165,000 | -951,422,000 | 642,495,000 | 96,830,000 | 61,379,000 | 14,688,000 | -7,170,000 | 35,789,000 | -9,266,000 | 29,191,000 | -97,986,000 | -11,618,000 | 23,162,000 | -109,662,000 | -79,123,000 | 225,313,000 | 79,602,000 | 89,991,000 | 43,033,000 | |||||||||
cash and cash equivalents, beginning of period | 0 | 666,600,000 | 0 | 0 | 642,600,000 | 0 | 0 | 509,623,000 | 0 | 0 | 268,895,000 | 0 | 0 | 768,625,000 | 0 | 0 | 134,785,000 | 0 | 0 | 119,050,000 | 0 | 0 | 84,884,000 | 0 | 0 | 121,665,000 | 0 | 0 | 81,692,000 | 0 | 0 | 97,877,000 | 0 | 0 | 54,066,000 | 0 | 0 | 477,672,000 | 0 | 0 | 311,945,000 | 0 | 0 | 354,217,000 | 0 | 0 | 93,519,000 | ||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -155,800,000 | 702,500,000 | -73,400,000 | -161,100,000 | 658,500,000 | -52,481,000 | -1,925,000 | 572,858,000 | 102,985,000 | -6,573,000 | 230,559,000 | 374,350,000 | 196,415,000 | 557,262,000 | 43,526,000 | 474,626,000 | 263,086,000 | -16,793,000 | 22,428,000 | 105,668,000 | -426,875,000 | 403,383,000 | 114,843,000 | -45,736,000 | -58,198,000 | 188,436,000 | 59,000 | 13,744,000 | 98,305,000 | -60,371,000 | 64,046,000 | 107,041,000 | 35,525,000 | -2,601,000 | 72,645,000 | -105,165,000 | -951,422,000 | 1,120,167,000 | 61,379,000 | 14,688,000 | 304,775,000 | -9,266,000 | 29,191,000 | 256,231,000 | 23,162,000 | -109,662,000 | 452,335,000 | 79,602,000 | 89,991,000 | 136,552,000 | |||||||||||||||||||||||||
impairment of goodwill and indefinite-lived intangibles | 1,636,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -1,000 | 0 | 3,992,000 | -519,397,000 | -52,328,000 | -158,225,000 | 0 | 951,000 | -46,782,000 | -70,849,000 | 0 | -6,338,000 | -4,235,000 | 0 | 0 | -76,847,000 | -143,656,000 | -400,894,000 | 0 | -24,410,000 | -33,000 | -298,000 | -249,641,000 | -827,000 | -158,852,000 | -10,559,000 | -1,197,828,000 | -3,328,000 | 0 | 0 | 0 | 19,000 | 6,000,000 | -2,000 | -301,695,000 | -147,769,000 | 0 | 0 | 0 | 70,000 | |||||||||||||||||||||||||||||||||||
purchases of short-term investments | 0 | 0 | -150,000,000 | -625,000,000 | -248,000,000 | -470,000,000 | -830,000,000 | -933,000,000 | -433,000,000 | -77,018,000 | -2,523,000 | -698,698,000 | -396,807,000 | -434,784,000 | -173,000,000 | -183,300,000 | -130,500,000 | -141,000,000 | -156,000,000 | -154,000,000 | -138,037,000 | -134,000,000 | -146,000,000 | -246,096,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of short-term investments | 0 | 0 | 300,000,000 | 633,000,000 | 200,000,000 | 625,000,000 | 875,000,000 | 946,000,000 | 110,000,000 | 738,085,000 | 120,000,000 | 486,489,000 | 232,850,000 | 83,700,000 | 176,600,000 | 165,500,000 | 133,000,000 | 145,000,000 | 158,000,000 | 156,000,000 | 129,000,000 | 137,000,000 | 149,000,000 | 280,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior notes issuance | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on senior notes | -579,643,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan facility | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 0 | -922,000 | 529,000 | -46,000 | -2,271,000 | -26,000 | -64,000 | -78,000 | -833,000 | -45,000 | -522,000 | -250,000 | 0 | -84,000 | -1,002,000 | -250,000 | 8,000 | -4,339,000 | -2,528,000 | -17,000 | -1,837,000 | -645,000 | -5,170,000 | -779,000 | 0 | 0 | -1,018,000 | -67,000 | -186,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | 0 | 0 | 0 | 531,458,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | 2,591,000 | 106,000 | -1,853,000 | 4,301,000 | -2,078,000 | 717,000 | 2,522,000 | -2,085,000 | 2,560,000 | 901,000 | 547,000 | 2,658,000 | -137,000 | 1,642,000 | -189,000 | 294,000 | 406,000 | 51,000 | 419,000 | 137,000 | 337,000 | -1,446,000 | 1,947,000 | 190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of property, plant and equipment | -1,200,000 | -500,000 | -365,000 | -3,410,000 | 3,817,000 | 1,164,000 | -447,000 | -8,428,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring | 4,300,000 | 5,022,000 | 44,256,000 | 27,203,000 | 6,222,000 | 26,043,000 | 20,286,000 | 489,000 | 898,000 | 3,373,000 | 94,000 | 3,060,000 | 4,256,000 | 18,836,000 | 11,110,000 | 62,040,000 | 11,709,000 | 44,808,000 | 7,775,000 | 4,821,000 | 32,937,000 | 16,200,000 | 11,480,000 | 13,129,000 | 18,182,000 | 9,986,000 | 10,746,000 | 13,328,000 | 3,025,000 | 10,163,000 | 18,776,000 | 4,271,000 | 5,253,000 | 14,369,000 | 4,898,000 | 7,161,000 | 6,657,000 | 2,419,000 | 5,327,000 | 4,090,000 | 4,661,000 | 27,427,000 | 13,673,000 | 20,167,000 | 8,222,000 | 6,109,000 | 4,229,000 | 7,696,000 | 2,186,000 | 6,514,000 | 6,813,000 | 78,000 | 3,330,000 | 4,929,000 | 4,004,000 | ||||||||||||||||||||
payments on senior credit facilities | -88,300,000 | 37,129,000 | -224,486,000 | 0 | 0 | 0 | -567,473,000 | -65,661,000 | -23,167,000 | -224,457,000 | -109,324,000 | -132,030,000 | -212,256,000 | -159,877,000 | -75,160,000 | -365,889,000 | -137,475,000 | -58,076,000 | -73,364,000 | -185,722,000 | -239,511,000 | -188,739,000 | -103,862,000 | -175,017,000 | -288,744,000 | -748,074,000 | -133,962,000 | -205,302,000 | -214,198,000 | -186,991,000 | -201,641,000 | -1,010,654,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from senior credit facilities | 21,800,000 | 29,441,000 | 216,202,000 | 470,292,000 | 357,442,000 | 0 | 86,000 | 87,000 | 4,262,000 | 613,448,000 | 28,630,000 | 207,734,000 | 117,684,000 | 94,539,000 | 254,879,000 | 99,393,000 | 99,763,000 | 355,252,000 | 180,621,000 | 26,589,000 | 82,717,000 | 157,957,000 | 245,256,000 | 120,017,000 | 199,876,000 | 66,658,000 | 258,269,000 | 301,334,000 | 739,547,000 | 16,780,000 | 399,954,000 | 172,254,000 | 193,882,000 | 682,101,000 | |||||||||||||||||||||||||||||||||||||||||
gain on disposal of property, plant and equipment | 1,154,000 | -1,277,000 | 1,306,000 | 2,332,000 | -2,229,000 | 471,000 | 130,000 | -4,153,000 | 593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments) proceeds of other financing activities | -6,516,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of net investment in a manufacturer and distributor of ceramic tile in china | -5,266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from floating rate notes | 0 | 1,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on floating rate notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment on term loan facility | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds (payments) of other financing activities | 852,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 248,397,000 | 205,453,000 | -48,588,000 | 110,465,000 | 264,673,000 | 155,669,000 | 202,654,000 | 121,575,000 | 230,043,000 | 228,026,000 | 197,545,000 | 209,241,000 | 240,866,000 | 271,022,000 | 261,748,000 | 201,056,000 | 234,508,000 | 270,827,000 | 256,114,000 | 172,117,000 | 192,005,000 | 215,703,000 | 186,774,000 | 22,504,000 | 147,080,000 | 151,260,000 | 152,861,000 | 81,053,000 | 94,783,000 | 119,559,000 | 84,382,000 | 50,567,000 | 66,389,000 | 70,304,000 | 73,188,000 | 41,012,000 | 43,897,000 | 47,696,000 | 62,094,000 | 24,538,000 | 47,436,000 | 52,264,000 | 68,965,000 | 21,270,000 | -105,887,000 | -127,615,000 | -1,484,781,000 | 88,778,000 | 65,390,000 | 115,268,000 | 90,378,000 | 129,491,000 | 127,708,000 | 81,560,000 | |||||||||||||||||||||
payments of other debt and financing costs | -1,213,000 | -1,295,000 | -1,483,000 | -808,000 | -446,000 | -125,000 | -9,285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of redeemable noncontrolling and noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares redeemed for taxes | 0 | -122,000 | -21,000 | -3,396,000 | -4,066,000 | 0 | -42,000 | -4,669,000 | -737,000 | 0 | -44,000 | -9,144,000 | -1,647,000 | 0 | 0 | -12,255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from other debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock transactions | 0 | 1,000 | 0 | 0 | 1,000 | 0 | 8,774,000 | 2,240,000 | 27,619,000 | 6,797,000 | 2,744,000 | 1,073,000 | 5,539,000 | 1,084,000 | 57,000 | 1,579,000 | 1,067,000 | 1,319,000 | 113,000 | 619,000 | 394,000 | 545,000 | 258,000 | 72,000 | 9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payments on asset securitization borrowings | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on floating rate notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on other debt | -2,438,000 | -127,000 | -333,000 | -52,460,000 | -1,656,000 | 1,608,000 | -1,630,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on acquired debt and other financings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of redeemable non-controlling and non-controlling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and net tax benefit from stock transactions | 1,000 | 641,000 | 2,000 | 1,189,000 | 13,000 | 1,131,000 | 328,000 | 3,322,000 | 4,499,000 | 735,000 | 289,000 | 1,284,000 | 8,225,000 | 1,278,000 | 4,728,000 | 546,000 | 6,276,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible asset impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior notes | 0 | 0 | 0 | -645,555,000 | -54,445,000 | 0 | 0 | -353,478,000 | 283,248,000 | 0 | -298,248,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provide by (used in) financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset securitization borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior note issuance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tradename impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in asset securitization borrowings | -500,000,000 | -7,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 3,471,000 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash from sale of subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt extinguishment costs | -3,471,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to non-controlling interest | 0 | 0 | 0 | -423,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 2.00% senior notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of acquired debt and other financings | -8,966,000 | -27,629,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of discontinued operation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of restricted stock units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on disposal of property, plant and equipment | -466,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in joint venture | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from note issuance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of non-controlling interest | 0 | 0 | 0 | -35,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net provided by operating activities | 225,549,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 3.85% senior notes | 0 | 0 | 600,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in asset securitization borrowings | 0 | 0 | 20,000,000 | 0 | 0 | -77,000,000 | 30,000,000 | -3,000,000 | 80,000,000 | 140,000,000 | -60,000,000 | 40,000,000 | -20,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of acquired debt and other financings | -12,417,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | -5,512,000 | -5,524,000 | 34,584,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving line of credit | -272,995,000 | -520,924,000 | -305,100,000 | -332,330,000 | -18,181,000 | -3,455,000 | -134,473,000 | -256,557,000 | -393,317,000 | -334,561,000 | -417,683,000 | -303,181,000 | -558,269,000 | -370,213,000 | -255,933,000 | -449,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving line of credit | 300,500,000 | 538,419,000 | 283,100,000 | 607,330,000 | 17,631,000 | 0 | 89,586,000 | 242,354,000 | 308,069,000 | 346,982,000 | 314,714,000 | 300,684,000 | 510,696,000 | 346,702,000 | 356,313,000 | 352,772,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings (payments) on term loan and other debt | 301,101,000 | -298,170,000 | 411,000 | -536,000 | -240,000 | -4,054,000 | -215,000 | 11,046,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on acquired debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | 0 | 0 | 0 | 27,954,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax deposits | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of acquired debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance claim | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loan and other debt | 366,000 | 2,000 | -584,000 | -83,000 | -147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax deposit | -31,820,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax deficit from stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to noncontrolling interest | -1,000 | 665,000 | -2,145,000 | -3,283,000 | -488,000 | -316,000 | -597,000 | -2,071,000 | -525,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | -134,000 | -28,000 | -127,000 | 4,000 | -3,000 | -17,000 | -581,000 | 402,000 | -138,000 | -2,305,000 | -3,579,000 | -556,000 | -656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and other intangibles | 124,485,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax deficit (benefit) from stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax (deficit) benefit from stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on term loan and other debt | 10,000 | -308,000 | 496,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to mohawk industries, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to mohawk industries, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation expense | 2,545,000 | 3,173,000 | 4,391,000 | 2,897,000 | 2,919,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment on bridge loan | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of other debt | -193,000 | 18,524,000 | -1,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of treasury stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock transactions | 445,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal and impairment of property, plant and equipment | 266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior notes and term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 100,000 | 703,000 | 854,000 | 10,949,000 | 14,433,000 | 1,867,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash | -2,013,000 | -9,251,000 | -16,315,000 | 4,165,000 | -9,894,000 | -3,668,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of period | 0 | 0 | 89,604,000 | 0 | 63,492,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, end of period | -2,013,000 | -9,251,000 | 73,289,000 | 4,165,000 | 53,598,000 | -3,668,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal and impairment of property, plant and equipment | -671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activitities | -55,971,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit on exercise of stock awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in short term credit lines | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (repayment) on bridge loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and equipment | 764,000 | 179,000 | 1,671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net of effects of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | 2,335,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 4,834,000 | 1,174,000 | -162,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loans and other debt | -82,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
activities | -74,879,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayment) proceeds on bridge loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loan | -50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit on exercise of stock options | 245,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-dal-tile | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in revolving line of credit | 17,510,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from bridge credit facility | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of bridge credit facility | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in asset securitizations | -66,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of acquisition indebtedness | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of irbs and other | -296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of dal-tile | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired in acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities assumed in acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock and options in acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid in acquisition |
We provide you with 20 years of cash flow statements for Mohawk Industries 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 Mohawk Industries stock. Explore the full financial landscape of Mohawk Industries stock with our expertly curated income statements.
The information provided in this report about Mohawk Industries 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.