V.F. Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
V.F. Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-28 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2020-12-26 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-29 | 2018-09-29 | 2018-06-30 | 2017-12-30 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2015-10-03 | 2015-07-04 | 2015-04-04 | 2015-01-02 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-28 | 2013-09-28 | 2013-06-29 | 2013-03-30 | 2012-09-29 | 2012-06-30 | 2012-03-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2010-10-02 | 2010-07-03 | 2010-04-03 | 2009-10-03 | 2009-07-04 | 2009-04-04 | 2008-03-29 | 2007-12-29 | 2007-09-29 | 2007-06-30 | 2007-03-31 | 2006-12-30 | 2006-04-01 | 2005-10-01 | 2005-07-02 | 2005-04-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -116,408,000 | -150,788,000 | 167,780,000 | 52,178,000 | -258,886,000 | -418,308,000 | -42,452,000 | -450,697,000 | -57,425,000 | -214,892,000 | 507,868,000 | -118,432,000 | -55,960,000 | 464,053,000 | 324,245,000 | -898,230,000 | 347,240,000 | 256,722,000 | -285,613,000 | -483,776,000 | 465,003,000 | 649,001,000 | 49,221,000 | 128,804,000 | 463,509,000 | 507,121,000 | 160,358,000 | -90,269,000 | 386,140,000 | 109,889,000 | 209,163,000 | 264,333,000 | 498,489,000 | 51,015,000 | 260,269,000 | 459,864,000 | 170,811,000 | 288,709,000 | 306,189,000 | 470,529,000 | 157,682,000 | 297,193,000 | 367,667,000 | 433,761,000 | 138,274,000 | 270,417,000 | 381,318,000 | 155,425,000 | 215,227,000 | 301,412,000 | 129,567,000 | 201,420,000 | 243,254,000 | 111,490,000 | 163,459,000 | 218,061,000 | 74,978,000 | 100,434,000 | 149,032,000 | 164,408,000 | 207,207,000 | 81,662,000 | 138,344,000 | 108,592,000 | 128,185,000 | 181,865,000 | 99,987,000 | 122,868,000 |
income from discontinued operations, net of tax | -521,000 | -1,329,000 | 0 | 170,273,000 | -117,310,000 | 19,581,000 | 13,476,000 | -7,871,000 | 86,075,000 | 12,256,000 | 0 | -48,028,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations, net of tax | -116,408,000 | -150,267,000 | 169,109,000 | -214,892,000 | 507,868,000 | -118,432,000 | -55,960,000 | 464,053,000 | 153,972,000 | -780,920,000 | 327,659,000 | 243,246,000 | -277,742,000 | -569,851,000 | 452,747,000 | 649,001,000 | 97,249,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash provided (used) by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 64,362,000 | 60,072,000 | 58,615,000 | 67,781,000 | 88,792,000 | 75,626,000 | 67,075,000 | 70,150,000 | 61,551,000 | 63,869,000 | 66,754,000 | 66,503,000 | 68,050,000 | 69,429,000 | 65,727,000 | 75,827,000 | 63,026,000 | 63,278,000 | 84,644,000 | 71,366,000 | 73,865,000 | 71,130,000 | 82,913,000 | 75,682,000 | 65,470,000 | 66,438,000 | 76,086,000 | 68,019,000 | 69,442,000 | 68,030,000 | 69,039,000 | 63,385,000 | 65,880,000 | |||||||||||||||||||||||||||||||||||
reduction in the carrying amount of right-of-use assets | 85,219,000 | 85,148,000 | 87,617,000 | 86,711,000 | 92,495,000 | 111,424,000 | 92,579,000 | 94,695,000 | 95,728,000 | 102,354,000 | 94,965,000 | 92,543,000 | 93,337,000 | 103,757,000 | 104,930,000 | 118,006,000 | 103,944,000 | 103,863,000 | 101,772,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 20,684,000 | 20,628,000 | 21,971,000 | 15,986,000 | 14,662,000 | 15,667,000 | 16,461,000 | 19,420,000 | 15,784,000 | 12,640,000 | 10,240,000 | 15,177,000 | 22,297,000 | 22,582,000 | 21,701,000 | 4,990,000 | 19,996,000 | 16,427,000 | 9,686,000 | -27,099,000 | 23,885,000 | 37,950,000 | 33,469,000 | 24,656,000 | 25,372,000 | 28,357,000 | 26,772,000 | 23,932,000 | 23,248,000 | 19,420,000 | 15,041,000 | 12,829,000 | 13,373,000 | 20,409,000 | 21,151,000 | 22,823,000 | 24,367,000 | 25,946,000 | -4,020,000 | 23,860,000 | 26,624,000 | 26,956,000 | 16,860,000 | 22,379,000 | 24,670,000 | 23,209,000 | 26,633,000 | 23,594,000 | 22,922,000 | 21,270,000 | 19,275,000 | 13,702,000 | 16,238,000 | 16,579,000 | 14,774,000 | 7,159,000 | 8,171,000 | 11,668,000 | 15,834,000 | 14,731,000 | 13,455,000 | 13,154,000 | 21,073,000 | 6,815,000 | 18,725,000 | |||
benefit from doubtful accounts | 3,327,000 | 1,199,000 | 2,812,000 | 6,942,000 | 4,424,000 | 4,013,000 | 1,572,000 | 952,000 | 4,633,000 | 2,301,000 | 227,000 | 105,000 | 899,000 | 1,495,000 | 1,850,000 | 17,530,000 | 6,767,000 | 7,582,000 | 8,145,000 | 23,335,000 | 3,358,000 | 4,073,000 | 2,161,000 | 6,228,000 | 5,910,000 | 7,606,000 | 2,809,000 | 9,775,000 | 4,913,000 | 3,793,000 | 2,690,000 | 1,090,000 | 5,620,000 | 4,758,000 | 5,815,000 | 3,504,000 | 2,027,000 | 2,345,000 | 6,811,000 | 1,106,000 | 677,000 | 3,412,000 | 1,009,000 | 5,539,000 | 3,692,000 | 5,516,000 | 980,000 | 3,127,000 | 1,951,000 | 4,524,000 | ||||||||||||||||||
pension expense in excess of (less than) contributions | -5,730,000 | -5,739,000 | 248,000 | 1,809,000 | 2,219,000 | -7,389,000 | -540,000 | 510,000 | -10,661,000 | -4,081,000 | -2,501,000 | -3,498,000 | 89,277,000 | 55,139,000 | 13,905,000 | 10,230,000 | 9,731,000 | 12,118,000 | 11,750,000 | 5,923,000 | 17,567,000 | 20,325,000 | 20,860,000 | -86,854,000 | ||||||||||||||||||||||||||||||||||||||||||||
other | 8,908,000 | 6,478,000 | 8,139,000 | -3,912,000 | -20,220,000 | 18,290,000 | -15,294,000 | -6,282,000 | 10,645,000 | -22,173,000 | 17,828,000 | -13,901,000 | 6,813,000 | -15,054,000 | -176,493,000 | 303,466,000 | -15,935,000 | -17,006,000 | 32,858,000 | 213,659,000 | -24,294,000 | -112,447,000 | 12,685,000 | 4,792,000 | -58,192,000 | 11,263,000 | 10,525,000 | -17,193,000 | -15,649,000 | 11,526,000 | 19,310,000 | -37,698,000 | 41,424,000 | 3,831,000 | -22,789,000 | 22,891,000 | -15,882,000 | -6,405,000 | -121,025,000 | 81,431,000 | -21,695,000 | 26,505,000 | -51,434,000 | 8,666,000 | 3,861,000 | 53,213,000 | 6,263,000 | -11,910,000 | 21,356,000 | -89,962,000 | 3,908,000 | 2,615,000 | 35,953,000 | -8,716,000 | 27,410,000 | 83,984,000 | -6,755,000 | 3,372,000 | 8,390,000 | 9,197,000 | 28,367,000 | -10,719,000 | -23,082,000 | 3,049,000 | 796,000 | 634,000 | -12,135,000 | 3,291,000 |
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 200,423,000 | 25,917,000 | 427,010,000 | -756,703,000 | 202,973,000 | 19,139,000 | 619,356,000 | -708,976,000 | 395,110,000 | -27,250,000 | 341,823,000 | -636,029,000 | 174,125,000 | -670,473,000 | 167,798,000 | 285,115,000 | 228,601,000 | -648,190,000 | 372,754,000 | 179,312,000 | 358,874,000 | -708,399,000 | 164,266,000 | 55,741,000 | 409,055,000 | -812,326,000 | -25,482,000 | 518,491,000 | -668,845,000 | 127,500,000 | -84,229,000 | 548,288,000 | -626,120,000 | 81,781,000 | 43,153,000 | -688,323,000 | 83,664,000 | -48,886,000 | 343,151,000 | -641,847,000 | 132,760,000 | 41,688,000 | 300,659,000 | -589,542,000 | 142,768,000 | -8,938,000 | -573,573,000 | 144,563,000 | -73,491,000 | -476,349,000 | 4,466,000 | -101,628,000 | -335,277,000 | 28,501,000 | -25,230,000 | -213,130,000 | 128,463,000 | -152,542,000 | -122,798,000 | 303,796,000 | -284,764,000 | 94,186,000 | -162,891,000 | 294,927,000 | -174,738,000 | -162,807,000 | 63,782,000 | -100,070,000 |
inventories | -450,750,000 | 189,258,000 | 227,592,000 | -6,695,000 | -356,053,000 | 360,129,000 | 370,571,000 | 271,604,000 | -493,720,000 | 310,265,000 | 234,032,000 | -473,357,000 | -961,113,000 | -261,092,000 | -150,966,000 | 551,600,000 | 382,228,000 | -15,386,000 | -100,129,000 | -7,882,000 | 341,555,000 | -246,297,000 | -228,120,000 | -76,698,000 | 374,950,000 | -292,600,000 | -140,751,000 | 407,424,000 | -182,435,000 | -48,272,000 | -159,712,000 | 405,905,000 | -227,498,000 | -80,904,000 | -134,713,000 | -298,827,000 | -123,348,000 | -165,494,000 | 279,751,000 | -234,662,000 | -102,469,000 | -117,718,000 | 352,156,000 | -220,885,000 | -116,248,000 | -62,263,000 | -181,264,000 | -81,323,000 | -55,174,000 | -128,680,000 | -98,139,000 | -101,511,000 | -88,052,000 | -165,408,000 | 3,867,000 | 58,405,000 | -87,632,000 | 27,282,000 | -16,009,000 | 172,177,000 | 768,000 | -180,609,000 | -16,449,000 | 62,012,000 | 32,955,000 | 10,622,000 | -180,429,000 | -10,106,000 |
accounts payable | 347,962,000 | -230,544,000 | -100,177,000 | -17,076,000 | 345,494,000 | -147,711,000 | -30,651,000 | -272,168,000 | 344,482,000 | 25,386,000 | -142,377,000 | 23,359,000 | 471,065,000 | 2,560,000 | 70,197,000 | -79,459,000 | -42,715,000 | 95,787,000 | -59,768,000 | 47,858,000 | -97,573,000 | -31,107,000 | 7,148,000 | 49,503,000 | -88,438,000 | 63,487,000 | 87,126,000 | 132,770,000 | 46,857,000 | 49,100,000 | -207,233,000 | 107,247,000 | 63,657,000 | 82,710,000 | -263,167,000 | 78,982,000 | 46,451,000 | -225,966,000 | -31,835,000 | 146,901,000 | 69,330,000 | -170,171,000 | -21,173,000 | 99,350,000 | 124,035,000 | -127,139,000 | 26,774,000 | 62,074,000 | -188,949,000 | 54,042,000 | 20,444,000 | -94,167,000 | 46,375,000 | 138,416,000 | -74,409,000 | -22,815,000 | 53,338,000 | -109,748,000 | -148,496,000 | 86,906,000 | -38,381,000 | 119,726,000 | -91,039,000 | 47,083,000 | -105,042,000 | -29,767,000 | 65,830,000 | -52,157,000 |
income taxes | -51,303,000 | 75,538,000 | 5,898,000 | 10,344,000 | -82,414,000 | 46,545,000 | -242,869,000 | 72,385,000 | -30,667,000 | 29,937,000 | -984,876,000 | -122,944,000 | -70,727,000 | -21,784,000 | 134,115,000 | -254,683,000 | 22,535,000 | 24,358,000 | -65,128,000 | -17,645,000 | 2,990,000 | -54,949,000 | 7,867,000 | 19,997,000 | 51,608,000 | -12,891,000 | -78,688,000 | 537,475,000 | 49,914,000 | -92,983,000 | -34,056,000 | 11,688,000 | 21,595,000 | -167,270,000 | 4,413,000 | 91,941,000 | -107,439,000 | -13,801,000 | ||||||||||||||||||||||||||||||
accrued liabilities | -110,210,000 | -128,947,000 | 40,913,000 | 204,666,000 | -67,785,000 | -152,235,000 | 99,982,000 | 151,786,000 | -66,581,000 | -264,798,000 | 34,638,000 | 233,256,000 | -94,746,000 | 305,274,000 | -71,905,000 | -149,028,000 | 86,894,000 | 188,702,000 | -26,917,000 | -244,564,000 | 43,002,000 | 107,660,000 | -233,610,000 | -7,067,000 | 107,714,000 | 217,668,000 | 166,543,000 | -94,319,000 | 196,376,000 | -47,408,000 | -22,721,000 | -27,151,000 | 139,105,000 | 5,164,000 | -88,214,000 | 139,544,000 | 6,969,000 | -71,668,000 | -96,542,000 | 143,741,000 | -48,820,000 | -12,884,000 | -48,035,000 | 157,879,000 | -57,005,000 | 32,772,000 | 117,816,000 | -45,279,000 | -30,459,000 | 78,121,000 | -47,805,000 | 8,922,000 | 72,064,000 | -13,722,000 | 58,312,000 | 53,179,000 | -46,991,000 | -2,594,000 | 29,201,000 | |||||||||
operating lease right-of-use assets and liabilities | -86,168,000 | -90,915,000 | -85,992,000 | -88,968,000 | -87,786,000 | -107,866,000 | -89,063,000 | -90,610,000 | -102,688,000 | -89,284,000 | -100,508,000 | -96,437,000 | -93,734,000 | -115,504,000 | -113,465,000 | -32,956,000 | -104,374,000 | -98,591,000 | -51,579,000 | -69,608,000 | -91,027,000 | -125,023,000 | -102,586,000 | |||||||||||||||||||||||||||||||||||||||||||||
other assets and liabilities | -55,776,000 | -6,670,000 | 2,933,000 | 9,497,000 | 17,926,000 | -34,283,000 | 1,758,000 | -6,442,000 | -8,140,000 | -12,411,000 | 7,575,000 | 58,730,000 | -6,607,000 | -128,909,000 | -128,107,000 | 407,880,000 | -32,402,000 | 77,496,000 | -13,630,000 | -20,309,000 | 7,383,000 | 21,576,000 | 3,738,000 | 4,496,000 | -33,806,000 | 5,408,000 | -732,000 | 4,490,000 | -13,987,000 | -396,000 | -25,049,000 | 8,776,000 | 16,224,000 | -24,362,000 | -49,265,000 | 45,034,000 | -17,175,000 | -41,584,000 | 10,324,000 | -7,380,000 | -2,695,000 | 2,350,000 | -9,075,000 | 16,943,000 | -16,111,000 | 9,498,000 | 15,933,000 | 4,207,000 | -1,433,000 | 5,116,000 | -21,971,000 | 30,960,000 | 9,046,000 | 20,196,000 | -25,714,000 | 1,664,000 | -35,271,000 | 6,608,000 | -17,503,000 | |||||||||
cash used by operating activities - continuing operations | -145,460,000 | -10,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities - discontinued operations | 6,695,000 | 0 | 6,090,000 | 73,881,000 | 14,481,000 | 36,032,000 | 7,266,000 | 60,868,000 | 0 | 1,000 | 13,212,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by operating activities | -145,460,000 | -91,166,000 | 163,575,000 | 177,677,000 | -358,320,000 | -252,145,000 | 81,008,000 | 31,594,000 | 11,674,000 | 29,476,000 | 13,488,000 | -9,456,000 | -32,865,000 | 184,154,000 | -20,143,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 605,000 | 172,000 | 11,379,000 | 31,087,000 | 45,596,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -28,246,000 | -21,975,000 | -18,346,000 | -20,766,000 | -25,187,000 | -26,156,000 | -23,319,000 | -34,580,000 | -61,763,000 | -35,711,000 | -40,256,000 | -37,301,000 | -52,657,000 | -51,364,000 | -93,218,000 | 15,562,000 | -39,945,000 | -43,310,000 | -69,191,000 | -101,908,000 | -77,685,000 | -62,326,000 | -46,270,000 | -55,384,000 | -55,054,000 | -71,277,000 | -68,919,000 | -45,160,000 | -46,182,000 | -37,355,000 | -40,856,000 | -45,893,000 | -47,305,000 | -46,306,000 | -36,336,000 | -61,777,000 | -92,476,000 | -33,028,000 | -82,895,000 | -75,762,000 | -46,535,000 | -49,309,000 | -67,684,000 | -48,015,000 | -53,227,000 | -102,227,000 | -71,297,000 | -93,840,000 | -25,140,000 | -34,151,000 | -30,415,000 | -33,607,000 | -28,283,000 | -27,970,000 | -17,339,000 | -21,203,000 | -19,560,000 | -16,983,000 | -21,673,000 | -34,778,000 | -28,700,000 | -26,229,000 | -24,156,000 | -47,643,000 | -23,684,000 | -25,142,000 | -21,493,000 | -29,229,000 |
free cash flows | -5,357,000 | 531,407,000 | 1,278,658,000 | -245,470,000 | 208,225,000 | 1,422,817,000 | 696,769,000 | 71,497,000 | 159,398,000 | -35,655,000 | 1,020,281,000 | 78,648,000 | 111,841,000 | 158,000,000 | 633,176,000 | 416,168,000 | 99,419,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
software purchases | -17,148,000 | -10,547,000 | -3,475,000 | -9,621,000 | -16,106,000 | -12,312,000 | -10,258,000 | -19,770,000 | -22,827,000 | -19,866,000 | -27,602,000 | -20,951,000 | -26,907,000 | -21,113,000 | -21,006,000 | -11,784,000 | -13,619,000 | -24,868,000 | -13,477,000 | -8,314,000 | -11,757,000 | -11,064,000 | -14,512,000 | -13,659,000 | -9,800,000 | -11,202,000 | -21,546,000 | -11,726,000 | -19,720,000 | -13,074,000 | -20,657,000 | -12,383,000 | -14,482,000 | -11,026,000 | -6,335,000 | -9,603,000 | -6,742,000 | -36,708,000 | 3,532,000 | -10,773,000 | -11,388,000 | -44,654,000 | -12,066,000 | -13,208,000 | -18,168,000 | -10,547,000 | -4,717,000 | 5,578,000 | -13,370,000 | -6,615,000 | -965,000 | -7,256,000 | -2,888,000 | -2,236,000 | -701,000 | -2,640,000 | -4,869,000 | -1,840,000 | -1,440,000 | -4,482,000 | -1,108,000 | -267,000 | -510,000 | -330,000 | -5,405,000 | -3,524,000 | -3,520,000 | -5,964,000 |
cash used by investing activities - continuing operations | -49,013,000 | 141,159,000 | -113,678,000 | -96,544,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by investing activities - discontinued operations | 0 | 0 | 0 | -525,000 | -3,108,000 | -478,000 | -779,000 | -1,914,000 | -14,413,000 | 0 | 0 | -2,327,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by investing activities | -49,013,000 | -9,773,000 | -11,061,000 | -42,263,000 | -59,169,000 | -90,562,000 | 140,681,000 | -172,223,000 | -785,155,000 | -128,091,000 | -96,544,000 | -76,781,000 | -631,000 | -72,086,000 | -68,337,000 | -61,610,000 | 50,496,000 | -58,042,000 | -43,258,000 | -78,861,000 | -99,204,000 | -59,119,000 | -67,789,000 | -91,446,000 | -64,454,000 | -99,133,000 | -94,985,000 | -66,812,000 | -73,477,000 | -114,999,000 | -84,792,000 | -22,485,000 | -32,169,000 | -2,250,004,000 | -33,638,000 | -96,310,000 | -34,056,000 | -41,012,000 | -49,637,000 | -23,666,000 | -21,024,000 | -225,449,000 | -20,368,000 | -31,404,000 | -179,817,000 | -83,527,000 | -25,229,000 | -23,793,000 | -197,570,000 | -54,600,000 | ||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in short-term borrowings | 380,446,000 | -892,000 | -450,393,000 | 199,492,000 | -230,000 | -188,348,000 | -574,401,000 | 970,866,000 | 47,029,000 | -890,178,000 | -791,078,000 | 865,367,000 | 491,917,000 | -1,312,722,000 | -11,630,000 | -892,766,000 | 254,602,000 | -214,383,000 | -1,272,882,000 | 1,064,627,000 | 632,552,000 | 262,156,000 | -708,828,000 | -666,665,000 | 268,439,000 | 685,985,000 | 129,043,000 | 91,443,000 | 1,047,660,000 | -205,524,000 | 75,471,000 | 319,729,000 | 242,586,000 | -448,824,000 | 423,073,000 | -134,971,000 | 169,754,000 | 59,007,000 | 2,571,000 | 397,595,000 | 1,121,553,000 | 2,825,000 | 3,427,000 | |||||||||||||||||||||||||
payments on long-term debt | -282,000 | -750,280,000 | -1,000,278,000 | -276,000 | -275,000 | -273,000 | -270,000 | -907,388,000 | -268,000 | -265,000 | -264,000 | -261,000 | -500,261,000 | -255,000 | -253,000 | 502,279,000 | -384,000 | -546,000 | -222,000 | -644,558,000 | -1,628,000 | -1,389,000 | -1,479,000 | -1,589,000 | -1,568,000 | -1,550,000 | -1,557,000 | -251,565,000 | -928,000 | -917,000 | -904,000 | -891,000 | -849,000 | -841,000 | -10,695,000 | -960,000 | -789,000 | -1,414,000 | -426,000 | -852,000 | -1,598,000 | -1,099,000 | -2,731,000 | -400,724,000 | -710,000 | -707,000 | -681,000 | -700,000 | -698,000 | -672,000 | -710,000 | -550,000 | -200,665,000 | -658,000 | -1,061,000 | -744,000 | -728,000 | -1,110,000 | -1,315,000 | -110,700,000 | -49,440,000 | -7,357,000 | -1,174,000 | 31,457,000 | -488,000 | -446,000 | -100,212,000 | -531,000 |
payment of debt issuance costs | -1,540,000 | 0 | 0 | -230,000 | -346,000 | -5,977,000 | -12,000 | -19,023,000 | -8,000 | -159,000 | -21,271,000 | 0 | -35,000 | -6,445,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -35,150,000 | -35,071,000 | -35,046,000 | -35,033,000 | -35,015,000 | -34,985,000 | -34,983,000 | -116,597,000 | -116,575,000 | -116,511,000 | -198,051,000 | -194,149,000 | -194,135,000 | -192,296,000 | -192,131,000 | -177,590,000 | -191,266,000 | -186,892,000 | -186,746,000 | -186,365,000 | -188,694,000 | -171,066,000 | -202,538,000 | -201,885,000 | -201,325,000 | -182,334,000 | -181,517,000 | -181,686,000 | -165,387,000 | -164,893,000 | -172,713,000 | -173,588,000 | -152,823,000 | -153,999,000 | -155,584,000 | -136,165,000 | -135,607,000 | -135,912,000 | -224,585,000 | -113,065,000 | -112,849,000 | -114,776,000 | -115,346,000 | -95,330,000 | -95,197,000 | -96,263,000 | -78,939,000 | -78,657,000 | -79,924,000 | -69,095,000 | -68,707,000 | -68,475,000 | -64,659,000 | -65,116,000 | -66,224,000 | -65,533,000 | -65,051,000 | -64,966,000 | -63,528,000 | -63,803,000 | -60,472,000 | -60,829,000 | -61,530,000 | -61,754,000 | -32,252,000 | -30,448,000 | -30,508,000 | -30,801,000 |
proceeds from issuance of common stock, net of payments for tax withholdings | -4,519,000 | -102,000 | 61,000 | -765,000 | -1,924,000 | 21,509,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by financing activities | 338,955,000 | -223,849,000 | -609,865,000 | 45,187,000 | 9,955,000 | -185,406,000 | -174,447,000 | 2,310,542,000 | 288,061,000 | 123,853,000 | 27,947,000 | -35,235,000 | 205,094,000 | -191,962,000 | 126,024,000 | -246,887,000 | -128,386,000 | 30,417,000 | -137,069,000 | 38,804,000 | -40,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency rate changes on cash, cash equivalents and restricted cash | 72,377,000 | 35,549,000 | -42,635,000 | 22,644,000 | -8,340,000 | -17,085,000 | 16,206,000 | -11,864,000 | -9,326,000 | 1,690,000 | 3,376,000 | -26,900,000 | -58,988,000 | -20,961,000 | 10,003,000 | -21,264,000 | 20,595,000 | -12,208,000 | 4,126,000 | -22,549,000 | 458,000 | -10,463,000 | 5,078,000 | 15,492,000 | 16,589,000 | 2,728,000 | -19,998,000 | 16,879,000 | -5,559,000 | -10,583,000 | 2,228,000 | |||||||||||||||||||||||||||||||||||||
net change in cash, cash equivalents and restricted cash | 216,859,000 | -939,834,000 | 856,679,000 | -125,312,000 | -37,015,000 | -312,364,000 | 489,086,000 | -307,885,000 | -8,198,000 | 243,334,000 | 18,687,000 | 25,263,000 | -748,048,000 | 85,020,000 | 425,392,000 | -1,043,906,000 | 1,368,455,000 | -283,638,000 | 778,444,000 | 814,115,000 | 76,982,000 | -98,481,000 | 62,120,000 | 17,688,000 | 179,460,000 | -113,710,000 | -216,041,000 | -980,871,000 | 873,328,000 | 68,660,000 | -622,746,000 | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash – beginning of year | 431,475,000 | 0 | 0 | 676,957,000 | 0 | 0 | 816,319,000 | 0 | 0 | 1,277,082,000 | 0 | 851,205,000 | 0 | 0 | 1,411,322,000 | 0 | 0 | 556,587,000 | 0 | 0 | 689,190,000 | 0 | 0 | 1,231,026,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash – end of period | 648,334,000 | 856,679,000 | -125,312,000 | 639,942,000 | 489,086,000 | -307,885,000 | 808,121,000 | 18,687,000 | 25,263,000 | 529,034,000 | 85,020,000 | 1,276,597,000 | 1,368,455,000 | -283,638,000 | 2,189,766,000 | 76,982,000 | -98,481,000 | 618,707,000 | 179,460,000 | -113,710,000 | 473,149,000 | 873,328,000 | 68,660,000 | 608,280,000 | ||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | 38,242,000 | 145,000,000 | 250,470,000 | 313,087,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and other asset write-downs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -73,530,000 | -7,777,000 | -136,762,000 | -2,290,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of income tax receivables and interest | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by operating activities - continuing operations | 177,677,000 | -358,320,000 | -252,145,000 | 74,918,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by operating activities - discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses, net of cash sold | 0 | 616,529,000 | 13,000 | 142,000,000 | 0 | 288,273,000 | 1,474,000 | 5,279,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by investing activities - continuing operations | -17,982,000 | 18,780,000 | -75,129,000 | -62,185,000 | -69,519,000 | 543,532,000 | 509,353,000 | -783,241,000 | 1,696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by investing activities | -17,982,000 | 18,780,000 | -75,129,000 | -62,185,000 | -69,519,000 | 543,532,000 | 508,828,000 | -64,033,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payment | 0 | 0 | 0 | -56,976,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 1,058,341,000 | 0 | 0 | 2,996,090,000 | 35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash — beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash — end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balances per consolidated balance sheets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 637,420,000 | -313,401,000 | 489,094,000 | -307,617,000 | 806,529,000 | 528,029,000 | 7,699,000 | 182,531,000 | -115,136,000 | 467,917,000 | -980,053,000 | 873,586,000 | 68,098,000 | 604,444,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 2,397,000 | 1,035,000 | -11,000 | -268,000 | 1,465,000 | 880,000 | 773,000 | -1,047,000 | -148,000 | 4,067,000 | -857,000 | -407,000 | 542,000 | 3,174,000 | -26,052,000 | 8,730,000 | -42,150,000 | 35,294,000 | 15,155,000 | 8,391,000 | -68,034,000 | 21,565,000 | -38,762,000 | -6,657,000 | 59,233,000 | -15,850,000 | 726,000 | 2,598,000 | -4,809,000 | -4,373,000 | -20,688,000 | -21,158,000 | 40,211,000 | |||||||||||||||||||||||||||||||||||
current and other assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 125,000 | 1,000 | 3,000 | 0 | 127,000 | 125,000 | 9,216,000 | 35,000 | -485,000 | 1,165,000 | 39,000 | 149,000 | 20,000 | 662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 639,942,000 | -312,365,000 | 489,086,000 | -307,885,000 | 808,121,000 | 529,034,000 | 17,688,000 | 179,460,000 | -113,710,000 | 473,149,000 | -980,871,000 | 873,328,000 | 68,660,000 | 608,280,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities - continuing operations | 441,964,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | 19,830,000 | 515,845,000 | 1,333,712,000 | -174,193,000 | 277,144,000 | 1,467,977,000 | 779,664,000 | 147,259,000 | 205,933,000 | 13,654,000 | 1,087,965,000 | 126,663,000 | 140,124,000 | 179,203,000 | 667,954,000 | 463,811,000 | 124,561,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business, net of cash sold | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by financing activities | -37,444,000 | -71,885,000 | -261,221,000 | -343,957,000 | -283,835,000 | -346,475,000 | -406,525,000 | -24,755,000 | 14,245,000 | -366,260,000 | -65,982,000 | -25,162,000 | -13,631,000 | -10,054,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash used by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by operating activities | -3,188,000 | -210,162,000 | -145,586,000 | -112,137,000 | -35,363,000 | -50,955,000 | -19,925,000 | -107,027,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash received | -2,012,911,000 | 0 | 0 | 990,000 | -321,395,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share repurchases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of (payments) for tax withholdings | -243,000 | -211,000 | -667,000 | -1,725,000 | -640,000 | -165,000 | -1,766,000 | 5,061,000 | 20,910,000 | 8,413,000 | -15,634,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash — beginning of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash — end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | 0 | -100,000,000 | -700,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale and maturities of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension expense less than contributions | -5,553,000 | -6,759,000 | 4,090,000 | -4,151,000 | -3,802,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from kontoor brands, net of cash transferred of 126.8 million | 0 | 0 | 0 | 906,148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in short-term borrowings | 2,084,000 | -2,973,000 | 286,501,000 | -6,019,000 | -1,209,556,000 | -585,477,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of businesses, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | -185,203,000 | 1,562,661,000 | 916,000 | 160,658,000 | 2,188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of shares withheld for taxes | 20,304,000 | 84,427,000 | 43,460,000 | 7,199,000 | 61,826,000 | 7,356,000 | 76,614,000 | 53,500,000 | 41,749,000 | 33,431,000 | 11,430,000 | 3,283,000 | 8,251,000 | 28,250,000 | 8,315,000 | 4,102,000 | 19,416,000 | 7,859,000 | -4,107,000 | 21,438,000 | 5,100,000 | 15,299,000 | -10,966,000 | |||||||||||||||||||||||||||||||||||||||||||||
amortization of operating lease right-of-use assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension expense in excess of contributions | 1,337,000 | -942,000 | 2,537,000 | 4,614,000 | 5,206,000 | 7,781,000 | 19,377,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | 0 | -150,196,000 | 0 | -52,000 | -762,007,000 | -438,297,000 | -238,000 | -166,384,000 | -120,079,000 | -713,767,000 | -409,000 | -716,000 | -730,811,000 | -5,087,000 | 0 | -213,758,000 | -513,778,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization, including operating lease right-of-use assets | 161,951,000 | 159,178,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash (used) provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension expense (less than) in excess of contributions | -2,837,000 | 9,013,000 | 10,348,000 | -239,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (used) provided by operating activities - continuing operations | -79,392,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (used) provided by operating activities | -66,180,000 | -44,515,000 | 144,178,000 | -430,624,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of businesses | 24,905,000 | -250,000 | 2,771,000 | 2,415,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (used) provided by financing activities | -13,134,000 | 1,508,000 | -189,959,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of businesses, net of tax | 29,791,000 | -5,003,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (used) provided by investing activities | -89,097,000 | -129,230,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets held-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency rate changes on cash and equivalents | -7,610,000 | -7,240,000 | -10,552,000 | 19,033,000 | 2,258,000 | -5,452,000 | -31,763,000 | -51,737,000 | -10,449,000 | -1,505,000 | -2,992,000 | 9,933,000 | 1,680,000 | -2,871,000 | -1,737,000 | 4,646,000 | -5,408,000 | 2,703,000 | -13,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and equivalents | 490,037,000 | 61,716,000 | 90,274,000 | -359,770,000 | -93,171,000 | 4,287,000 | -316,412,000 | 253,613,000 | 20,609,000 | 154,219,000 | -454,731,000 | 460,742,000 | -4,451,000 | 19,675,000 | -297,024,000 | -25,909,000 | 4,863,000 | -15,579,000 | -274,087,000 | -61,485,000 | -119,276,000 | -137,328,000 | -178,443,000 | -12,915,000 | -6,054,000 | 108,774,000 | -105,416,000 | -62,008,000 | 128,008,000 | 16,006,000 | 3,694,000 | -169,069,000 | 189,028,000 | -142,543,000 | -33,968,000 | -116,347,000 | -119,643,000 | |||||||||||||||||||||||||||||||
cash and equivalents — beginning of year | 971,895,000 | 195,492,000 | 0 | 0 | 776,403,000 | 0 | 0 | 0 | 597,461,000 | 0 | 792,239,000 | 0 | 0 | 731,549,000 | 0 | 0 | 381,844,000 | 321,863,000 | 0 | 0 | 0 | 343,224,000 | 0 | 296,557,000 | 0 | 0 | 485,507,000 | |||||||||||||||||||||||||||||||||||||||||
cash and equivalents — end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash provided (used) by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents – beginning of year | 0 | 0 | 945,605,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents – end of period | 61,716,000 | 90,274,000 | 585,835,000 | -93,171,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the cash flows related to discontinued operations have not been segregated, and are included in the consolidated statements of cash flows. the cash and equivalents amounts presented above differ from cash and equivalents in the consolidated balance sheets due to cash included in “current assets of discontinued operations.” | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
estimated loss on sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash used by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2014 | 432,859,891,000 | 0 | 0 | 432,859,891,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends on common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -10,036,100,000 | 0 | 0 | -12,037,000,000 | -7,998,000,000 | 0 | 0 | -2,000,000 | 0 | 0 | -2,000,000 | 0 | 0 | -5,023,000 | 0 | 0 | -1,560,000 | 0 | 0 | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
defined benefit pension plans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative financial instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2015 | 426,614,274,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 2016 | 417,005,209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefits of stock-based compensation | 17,022,000 | 4,050,000 | 29,678,000 | 9,134,000 | 8,591,000 | 7,422,000 | 31,773,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2013 | 0 | 0 | 440,310,370,000 | 0 | 0 | 0 | 440,310,370,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents — end of period | 655,483,000 | 20,609,000 | 154,219,000 | 321,672,000 | -4,451,000 | 19,675,000 | 300,437,000 | -61,485,000 | 672,963,000 | -137,328,000 | -178,443,000 | 718,634,000 | -6,054,000 | 108,774,000 | 276,428,000 | 259,855,000 | 16,006,000 | 3,694,000 | 174,155,000 | 154,014,000 | -33,968,000 | -116,347,000 | 365,864,000 | |||||||||||||||||||||||||||||||||||||||||||||
balance, march 2015 | 424,964,672,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2012 | 0 | 0 | 0 | 440,818,936,000 | 440,708,731,000 | 0 | 0 | 110,205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 42,865,000 | 42,561,000 | 40,913,000 | 44,821,000 | 39,401,000 | 37,098,000 | 36,490,000 | 34,124,000 | 35,440,000 | 35,064,000 | 28,307,000 | 26,995,000 | 30,096,000 | 29,133,000 | 25,089,000 | 27,396,000 | 26,348,000 | 30,233,000 | 22,035,000 | 24,402,000 | 25,459,000 | 22,731,000 | 22,622,000 | 23,728,000 | 18,184,000 | 23,455,000 | 24,715,000 | 25,434,000 | 22,199,000 | |||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 11,226,000 | 11,232,000 | 11,222,000 | 11,337,000 | 11,458,000 | 11,467,000 | 11,525,000 | 11,909,000 | 12,040,000 | 12,181,000 | 9,846,000 | 9,470,000 | 9,776,000 | 9,762,000 | 9,881,000 | 9,978,000 | 10,596,000 | 10,255,000 | 9,102,000 | 9,895,000 | 9,451,000 | 7,374,000 | 5,642,000 | 4,639,000 | 4,873,000 | 4,018,000 | 4,235,000 | 4,180,000 | 3,696,000 | |||||||||||||||||||||||||||||||||||||||
other amortization | 15,227,000 | 13,391,000 | 11,882,000 | 16,006,000 | 13,535,000 | 10,202,000 | 9,933,000 | 9,979,000 | 10,388,000 | 5,658,000 | 6,136,000 | 6,349,000 | 5,069,000 | 4,553,000 | 3,893,000 | 3,695,000 | 5,088,000 | 3,947,000 | 3,311,000 | 2,926,000 | 2,074,000 | 4,186,000 | 4,726,000 | 8,595,000 | 1,776,000 | 4,237,000 | 3,876,000 | 4,120,000 | 4,207,000 | |||||||||||||||||||||||||||||||||||||||
accrued compensation | 47,346,000 | 30,130,000 | -60,471,000 | -10,955,000 | 48,667,000 | 30,029,000 | -68,880,000 | 45,462,000 | 27,838,000 | -93,453,000 | 51,479,000 | 14,091,000 | -64,313,000 | 38,800,000 | 17,423,000 | -31,548,000 | 24,706,000 | 1,404,000 | -8,982,000 | -52,376,000 | 14,134,000 | -42,418,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accrued income taxes | 60,850,000 | -123,255,000 | -50,996,000 | 77,631,000 | 44,032,000 | -86,244,000 | -18,791,000 | 67,415,000 | -91,752,000 | 7,242,000 | 83,393,000 | -71,468,000 | 14,651,000 | 40,230,000 | -68,333,000 | 26,213,000 | 23,473,000 | -16,017,000 | -3,858,000 | 67,210,000 | -68,333,000 | 54,168,000 | -61,619,000 | 68,243,000 | ||||||||||||||||||||||||||||||||||||||||||||
balance, september 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in thousands, except share amounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 2014 | 433,166,874,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of purchases and sales of businesses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | 0 | -9,335,000 | -29,111,000 | 0 | 0 | -207,219,000 | -6,135,000 | -875,862,000 | -21,528,000 | -157,111,000 | -29,381,000 | -1,225,000 | -985,000 | -187,484,000 | -23,817,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2011 | 442,117,367,000 | 0 | 0 | 110,557,000 | 0 | 0 | 110,557,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition of noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of purchases and sales of business: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademarks acquisition | 0 | -1,098,000 | -55,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs and hedging settlement costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock | 1,409,000 | -1,847,000 | -216,000 | -281,370,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 17,127,000 | 4,833,000 | 33,667,000 | -7,598,000 | 38,488,000 | 9,344,000 | -2,164,000 | 25,826,000 | 37,809,000 | 46,036,000 | 5,190,000 | 11,059,000 | -8,055,000 | 2,075,000 | 56,857,000 | 18,662,000 | 39,976,000 | 3,839,000 | 28,946,000 | 9,310,000 | 54,495,000 | |||||||||||||||||||||||||||||||||||||||||||||||
tax benefits of stock option exercises | 6,194,000 | 4,013,000 | 13,711,000 | 24,222,000 | 14,212,000 | 3,188,000 | 22,055,000 | 7,319,000 | 6,334,000 | 8,384,000 | 522,000 | 1,089,000 | 1,669,000 | 6,669,000 | 417,000 | -2,438,000 | 8,397,000 | 452,000 | 452,000 | 9,595,000 | 5,072,000 | 12,001,000 | 751,000 | |||||||||||||||||||||||||||||||||||||||||||||
acquisitions of noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2010 | 0 | 0 | 107,938,000 | 0 | 0 | 107,938,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation plans | 10,736,894,000 | 0 | 0 | 1,666,000 | 0 | 0 | 2,685,000 | 0 | 0 | 2,815,000 | 0 | 0 | 1,977,000 | 0 | 0 | 2,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in trust for deferred compensation plans | -263,038,000 | 0 | 0 | -18,000 | 0 | 0 | -66,000 | 0 | 0 | -139,000 | 0 | 0 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | -255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of sale of business: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 2013 | 109,257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock | -7,326,000 | -88,256,000 | -210,840,000 | -1,775,000 | -2,713,000 | -2,453,000 | -4,295,000 | -199,910,000 | -118,001,000 | -123,676,000 | 0 | 0 | -190,659,000 | -159,341,000 | 0 | -55,365,000 | -59,070,000 | -56,993,000 | -59,073,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
acquition of noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents - beginning of year | 0 | 0 | 341,228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents - end of period | -25,909,000 | 4,863,000 | 325,649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of remaining noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
disposition of remaining noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension contributions under expense | 17,829,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 2012 | 109,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding under (over) expense | 2,473,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2009 | 0 | 0 | 110,285,000 | 0 | 0 | 110,285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding less than expense | 23,069,000 | 18,338,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding under expense | 10,817,000 | 10,324,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency rate changes on cash | 23,530,000 | 16,166,000 | -14,890,000 | -19,046,000 | 2,238,000 | 8,848,000 | -5,262,000 | 7,127,000 | 7,734,000 | 4,075,000 | 2,712,000 | 256,000 | 2,399,000 | -233,000 | 2,333,000 | -11,239,000 | -4,117,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
common stock dividends | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 2011 | 109,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding less (greater) than expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in short-term borrowings | 4,345,000 | -5,388,000 | 2,837,000 | -103,518,000 | 64,405,000 | 235,912,000 | 171,251,000 | -926,928,000 | 945,148,000 | -210,163,000 | 228,728,000 | -215,335,000 | 73,461,000 | -76,061,000 | 217,276,000 | -4,751,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2008 | 0 | 0 | 109,848,000 | 0 | 0 | 109,848,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(cost) proceeds from issuance of common stock | 52,394,000 | 1,873,000 | -6,740,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see notes to consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 2010 | 109,981,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities of continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding over expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities of continuing operations | 179,203,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by discontinued operations | -663,000 | -8,000 | -11,156,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of property, plant and equipment | 0 | 4,350,000 | 1,700,000 | 2,444,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2007 | 0 | 0 | 109,798,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends on common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, september 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, june 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash used by operating activities of continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by operating activities of continuing operations | -35,363,000 | -50,292,000 | -8,769,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, march 2009 | 110,276,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash provided | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
by operating activities of continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 362,000 | 2,156,000 | -19,877,000 | -4,266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from discontinued operations to cash used by discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of discontinued operations | 0 | 240,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by operating activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of intimate apparel business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of other businesses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by investing activities of continuing operations | -20,368,000 | -31,404,000 | -179,446,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 0 | 0 | 128,000 | -371,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2006 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of noncontrolling interest in subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in accounting policies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from discontinued operations to cash used by discontinued operations | -663,000 | -15,422,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from discontinued operations to cash provided (used) by discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by operating activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2005 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b redeemable preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minimum pension liability adjustment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in accounting policy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(income) income from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting policy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by financing activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in thousands | 0 | 2,007,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2004 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in accounting policy for stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash provided (used) by operating activities of continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions and dispositions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities and other | 28,046,000 | -28,105,000 | 64,201,000 | 23,457,000 | 101,981,000 | -29,163,000 | 26,144,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by operating activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of intimate apparel business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of playwear business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 2,124,147,000 | -189,411,000 | 192,789,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations per common share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash provided/(used) by operating activities of continuing operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss/(income) from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding under/(over) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided/(used) by operating activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss)/income from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile (loss)/income from discontinued operations to cash used by discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided/(used) by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided/(used) by investing activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided/(used) by investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations, net of income taxes of 719, 5,313, 3,190 and 10,946 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share — basic | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share — diluted | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding under / (over) expense | 2,553,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations, net of income taxes of 2,471 and 5,633 | 4,266,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension funding in excess of expense | 11,624,000 | -64,055,000 | 10,102,000 | 10,101,000 | -44,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from discontinued operations to cash from discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of vf playwear business | -193,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance, december 2003 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortizable intangible assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
license agreements | 24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer relationships | 22,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademarks and other | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortizable intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
indefinite-lived intangible assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trademarks and tradenames | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income, as reported | 81,878,000 | -22,881,000 | 122,868,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add back employee compensation expense for restricted stock units and stock grants included in reported net income, net of income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less total stock-based employee compensation expense determined under the fair value method, net of income taxes | 1,703,000 | 4,596,000 | -11,789,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pro forma net income | 82,881,000 | -17,937,000 | 114,686,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic — as reported | 730 | -200 | 1,100 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic — pro forma | 740 | -150 | 1,020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted — as reported | 710 | -190 | 1,070 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted — pro forma | 720 | -150 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add back employee compensation expense for performance-based restricted stock units and stock grants included in reported net income, net of income taxes | 348,000 | 3,607,000 |
We provide you with 20 years of cash flow statements for V.F. 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 V.F. stock. Explore the full financial landscape of V.F. stock with our expertly curated income statements.
The information provided in this report about V.F. 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.