V.F. Corporation(NYSE:VFC)
V.F. Corporation engages in the design, production, procurement, marketing, and distribution of branded lifestyle apparel, footwear, and related products for men, women, and children in the Americas, Europe, and the Asia-Pacific. It operates through four segments: Outdoor, Active, and Work. The comp...
Website: http://www.vfc.com
Founded: 1899
Full Time Employees: 48,000
Sector: Consumer Cyclical
Industry: Apparel Manufacturing
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-27 | 2025-09-27 | 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 | 2022-04-02 | 2022-01-01 | 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 | 2016-01-02 | 2015-10-03 | 2015-07-04 | 2015-04-04 | 2015-01-03 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-28 | 2013-09-28 | 2013-06-29 | 2013-03-30 | 2012-09-29 | 2012-06-30 | 2012-03-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2010-10-02 | 2010-07-03 | 2010-04-03 | 2010-01-02 | 2009-10-03 | 2009-07-04 | 2009-04-04 | 2009-01-03 | 2008-09-27 | 2008-06-28 | 2008-03-29 | 2007-12-29 | 2007-09-29 | 2007-06-30 | 2007-03-31 | 2006-12-30 | 2006-09-30 | 2006-07-01 | 2006-04-01 | 2005-10-01 | 2005-07-02 | 2005-04-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 2,875,801,000 | 2,802,706,000 | 1,760,666,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of goods sold | 1,247,460,000 | 1,340,262,000 | 811,664,000 | 1,001,315,000 | 1,238,738,000 | 1,317,391,000 | 915,643,000 | 1,225,277,000 | 1,327,871,000 | 1,479,028,000 | 985,269,000 | 1,381,589,000 | 1,593,048,000 | 1,498,177,000 | 1,042,982,000 | 1,358,792,000 | 1,592,604,000 | 1,479,446,000 | 955,551,000 | 1,236,399,000 | 1,345,024,000 | 1,282,406,000 | 506,951,000 | -3,125,243,000 | 1,500,463,000 | 1,597,307,000 | 1,036,114,000 | 1,595,431,000 | 1,896,472,000 | 1,950,601,000 | 1,384,977,000 | 1,619,497,000 | 1,751,748,000 | 1,187,011,000 | 1,286,685,000 | 1,690,405,000 | 1,800,748,000 | 1,268,773,000 | 1,472,006,000 | 1,763,297,000 | 1,883,610,000 | 1,300,346,000 | 1,446,547,000 | 1,823,625,000 | 1,818,655,000 | 1,239,344,000 | 1,406,566,000 | 1,704,690,000 | 1,728,144,000 | 1,143,358,000 | 1,355,277,000 | 1,678,090,000 | 1,155,412,000 | 1,388,866,000 | 1,504,982,000 | 994,591,000 | 1,033,856,000 | 1,195,379,000 | 842,502,000 | 932,203,000 | 1,028,946,000 | 1,165,843,000 | 833,693,000 | 996,640,000 | 1,099,210,000 | 1,227,577,000 | 942,763,000 | 1,014,130,000 | 1,105,013,000 | 1,163,399,000 | 865,727,000 | 945,883,000 | 466,075,000 | 1,173,149,000 | 911,842,000 | 964,558,000 | 1,055,064,000 | 841,221,000 | 914,424,000 |
selling, general and administrative expenses | 1,308,571,000 | 1,149,824,000 | 1,035,611,000 | 1,177,101,000 | 1,318,397,000 | 1,166,654,000 | 1,086,551,000 | 1,253,827,000 | 1,407,548,000 | 1,192,284,000 | 1,110,059,000 | 1,205,820,000 | 1,421,586,000 | 1,251,320,000 | 1,155,251,000 | 1,273,480,000 | 1,353,338,000 | 1,160,303,000 | 1,036,122,000 | 1,203,419,000 | 1,214,518,000 | 1,005,970,000 | 816,151,000 | -2,599,097,000 | 1,305,481,000 | 1,216,896,000 | 1,102,073,000 | 1,423,154,000 | 1,451,782,000 | 1,298,116,000 | 1,172,287,000 | 1,286,610,000 | 1,168,470,000 | 1,004,548,000 | 1,003,518,000 | 1,230,404,000 | 1,052,050,000 | 965,062,000 | 1,031,042,000 | 1,108,698,000 | 1,086,282,000 | 990,487,000 | 992,919,000 | 1,177,229,000 | 1,068,710,000 | 942,924,000 | 971,022,000 | 1,077,027,000 | 989,422,000 | ||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | 30,716,000 | 38,242,000 | 51,000,000 | 145,000,000 | 250,470,000 | 257,096,000 | 313,087,000 | 421,922,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total costs and operating expenses | 2,586,747,000 | 2,490,086,000 | 1,847,275,000 | 2,216,658,000 | 2,608,135,000 | 2,484,045,000 | 2,147,194,000 | 2,729,574,000 | 2,992,515,000 | 2,671,312,000 | 2,095,328,000 | 2,900,496,000 | 3,014,634,000 | 3,171,419,000 | 2,198,233,000 | 2,632,272,000 | 2,945,942,000 | 2,639,749,000 | 1,991,673,000 | 2,460,179,000 | 2,559,542,000 | 2,288,376,000 | 1,323,102,000 | -5,724,340,000 | 2,805,944,000 | 2,814,203,000 | 2,138,187,000 | 3,018,585,000 | 3,348,254,000 | 3,248,717,000 | 2,557,264,000 | 2,801,456,000 | 3,024,869,000 | 2,191,559,000 | 2,290,203,000 | 3,000,453,000 | 2,852,798,000 | 2,233,835,000 | 2,503,048,000 | ||||||||||||||||||||||||||||||||||||||||
operating income | 289,054,000 | 312,620,000 | -86,609,000 | -72,887,000 | 225,777,000 | 273,903,000 | -239,893,000 | -355,765,000 | -32,232,000 | 362,927,000 | -8,992,000 | -160,883,000 | 516,033,000 | -90,819,000 | 63,362,000 | 192,392,000 | 678,442,000 | 558,486,000 | 202,884,000 | 122,493,000 | 411,999,000 | 319,948,000 | -246,809,000 | -1,143,607,000 | 578,802,000 | 579,065,000 | 133,292,000 | 194,384,000 | 591,905,000 | 658,669,000 | 230,882,000 | 559,645,000 | 483,949,000 | 168,022,000 | 291,474,000 | 320,121,000 | 635,428,000 | 211,424,000 | 336,252,000 | 397,206,000 | 642,928,000 | 223,027,000 | 397,835,000 | 181,644,000 | 633,082,000 | 219,808,000 | 403,190,000 | 508,382,000 | 579,703,000 | 201,334,000 | 357,728,000 | 536,892,000 | 163,985,000 | 314,102,000 | 430,118,000 | 188,671,000 | 274,643,000 | 354,545,000 | 169,524,000 | 223,260,000 | 137,740,000 | 317,891,000 | 119,738,000 | 161,448,000 | 179,803,000 | 351,211,000 | 163,856,000 | 244,125,000 | 250,615,000 | 331,039,000 | 168,462,000 | 215,325,000 | 155,221,000 | 306,769,000 | 161,207,000 | 202,947,000 | 292,465,000 | 158,670,000 | 198,896,000 |
yoy | 28.03% | 14.14% | -63.90% | -79.51% | -800.47% | -24.53% | 2567.85% | 121.13% | -106.25% | -499.62% | -114.19% | -183.62% | -23.94% | -116.26% | -68.77% | 57.06% | 64.67% | 74.56% | -182.20% | -110.71% | -28.82% | -44.75% | -285.16% | -688.32% | -2.21% | -12.09% | -42.27% | -65.27% | 22.31% | 292.01% | -20.79% | 74.82% | -23.84% | -20.53% | -13.32% | -19.41% | -1.17% | -5.20% | -15.48% | 118.67% | 1.56% | 1.46% | -1.33% | -64.27% | 9.21% | 9.18% | 12.71% | -5.31% | 253.51% | -35.90% | -16.83% | 184.57% | -40.29% | -11.41% | 153.72% | -15.49% | 99.39% | 11.53% | 41.58% | 38.29% | -23.39% | -9.49% | -26.92% | -33.87% | -28.26% | 6.09% | -2.73% | 13.38% | 61.46% | 7.91% | 4.50% | 6.10% | -46.93% | 93.34% | -18.95% | ||||
qoq | -7.54% | -460.96% | 18.83% | -132.28% | -17.57% | -214.18% | -32.57% | 1003.76% | -108.88% | -4136.11% | -94.41% | -131.18% | -668.20% | -243.33% | -67.07% | -71.64% | 21.48% | 175.27% | 65.63% | -70.27% | 28.77% | -229.63% | -78.42% | -297.58% | -0.05% | 334.43% | -31.43% | -67.16% | -10.14% | 185.28% | -58.74% | 15.64% | 188.03% | -42.35% | -8.95% | -49.62% | 200.55% | -37.12% | -15.35% | -38.22% | 188.27% | -43.94% | 119.02% | -71.31% | 188.02% | -45.48% | -20.69% | -12.30% | 187.93% | -43.72% | -33.37% | 227.40% | -47.79% | -26.97% | 127.97% | -31.30% | -22.54% | 109.14% | -24.07% | 62.09% | -56.67% | 165.49% | -25.83% | -10.21% | -48.80% | 114.34% | -32.88% | -2.59% | -24.29% | 96.51% | -21.76% | 38.72% | -49.40% | 90.30% | -20.57% | -30.61% | 84.32% | -20.22% | |
operating margin % | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | 16.63% | 13.90% | 7.20% | 11.40% | 9.73% | 18.38% | 8.74% | 11.97% | 11.75% | 17.94% | 8.98% | 14.19% | 5.13% | 18.16% | 9.26% | 14.66% | 15.60% | 17.75% | 9.17% | 13.85% | 17.21% | 7.75% | 12.43% | 15.77% | 10.36% | 14.18% | 16.02% | 10.75% | 12.90% | 7.27% | 15.32% | 8.16% | 9.46% | 9.50% | 16.07% | 9.88% | 13.37% | 12.96% | 16.12% | 11.23% | 13.02% | 16.72% | 15.22% | 10.41% | 12.33% | 16.22% | 11.05% | 12.72% |
interest income | 5,136,000 | 3,408,000 | 2,518,000 | 10,994,000 | 6,826,000 | 3,678,000 | 3,554,000 | 7,115,000 | 4,211,000 | 4,808,000 | 5,494,000 | 3,738,000 | 3,914,000 | 823,000 | 1,283,000 | 740,000 | 606,000 | 1,518,000 | 2,142,000 | 2,127,000 | 2,539,000 | 3,176,000 | 1,313,000 | -16,068,000 | 5,489,000 | 4,983,000 | 7,129,000 | 11,855,000 | 4,550,000 | 2,845,000 | 3,393,000 | 4,423,000 | 4,571,000 | 3,583,000 | 3,518,000 | 2,701,000 | 2,195,000 | 2,209,000 | 1,990,000 | 1,653,000 | 1,506,000 | 1,895,000 | 2,098,000 | 2,209,000 | 1,852,000 | 1,519,000 | 1,331,000 | 1,577,000 | 1,259,000 | 815,000 | 490,000 | 632,000 | 1,188,000 | 1,038,000 | 1,371,000 | 1,510,000 | 966,000 | 610,000 | 496,000 | 494,000 | 480,000 | 420,000 | 565,000 | 765,000 | 1,419,000 | 1,435,000 | 1,565,000 | 1,696,000 | 1,816,000 | 2,202,000 | 2,848,000 | 2,444,000 | 1,845,000 | 1,439,000 | 1,292,000 | 1,418,000 | 1,402,000 | 2,041,000 | 3,016,000 |
interest expense | -39,747,000 | -49,617,000 | -43,638,000 | -40,086,000 | -43,342,000 | -46,366,000 | -59,231,000 | -61,822,000 | -67,549,000 | -60,452,000 | -55,213,000 | -52,975,000 | -54,144,000 | -34,726,000 | -32,545,000 | -31,670,000 | -33,994,000 | -35,888,000 | -34,917,000 | -37,971,000 | -34,315,000 | -34,107,000 | -29,262,000 | 41,125,000 | -22,303,000 | -20,810,000 | -22,127,000 | -24,036,000 | -28,397,000 | -28,358,000 | -27,277,000 | -26,971,000 | -27,108,000 | -24,190,000 | -23,706,000 | -24,281,000 | -24,783,000 | -23,630,000 | -22,145,000 | -22,218,000 | -22,324,000 | -23,023,000 | -21,849,000 | -22,195,000 | -22,555,000 | -21,338,000 | -20,637,000 | -20,985,000 | -21,246,000 | -21,534,000 | -21,008,000 | -23,841,000 | -23,593,000 | -23,345,000 | -20,671,000 | -15,962,000 | -15,940,000 | -20,557,000 | -20,494,000 | -20,499,000 | -20,743,000 | -21,325,000 | -21,819,000 | -22,015,000 | -24,534,000 | -24,310,000 | -23,007,000 | -22,199,000 | -25,749,000 | -19,349,000 | -13,101,000 | -13,923,000 | -14,865,000 | -15,842,000 | -13,862,000 | -12,690,000 | -19,357,000 | -18,490,000 | -18,674,000 |
other income | 108,416,000 | 1,870,000 | 1,136,000 | -14,631,000 | 7,408,000 | -660,000 | -1,950,000 | 833,000 | 30,029,000 | -3,510,000 | -3,567,000 | -5,879,000 | -9,901,000 | -9,280,000 | -94,714,000 | 9,659,000 | -95,000 | 7,549,000 | 9,041,000 | 2,400,000 | 6,484,000 | 4,644,000 | -38,187,000 | 24,713,000 | -22,152,000 | -1,813,000 | 5,598,000 | -6,516,000 | -1,774,000 | -34,055,000 | -20,666,000 | 1,337,000 | -332,000 | -1,653,000 | -67,000 | 305,000 | -1,097,000 | 1,501,000 | 1,290,000 | 1,437,000 | -1,280,000 | 670,000 | 828,000 | -1,335,000 | -1,609,000 | -508,000 | -2,092,000 | -2,302,000 | -1,250,000 | -1,512,000 | 1,039,000 | 1,569,000 | |||||||||||||||||||||||||||
income from continuing operations before income taxes | 362,859,000 | 268,281,000 | -116,610,000 | 196,669,000 | 230,555,000 | -215,999,000 | 455,902,000 | -134,002,000 | -62,614,000 | 171,121,000 | 641,314,000 | 531,665,000 | 179,150,000 | 89,049,000 | 386,707,000 | 293,661,000 | -312,945,000 | -1,093,837,000 | 539,836,000 | 561,425,000 | 123,892,000 | 175,687,000 | 566,284,000 | 599,101,000 | 186,332,000 | 538,434,000 | 461,080,000 | 145,762,000 | 271,219,000 | 298,846,000 | 611,743,000 | 191,504,000 | 152,635,000 | 326,386,000 | 145,464,000 | 223,472,000 | 226,040,000 | 315,726,000 | 204,112,000 | ||||||||||||||||||||||||||||||||||||||||
income tax expense | 62,014,000 | 78,516,000 | 33,657,000 | 27,560,000 | 28,046,000 | 8,669,000 | -23,089,000 | 754,470,000 | -1,107,000 | -51,966,000 | -15,570,000 | -6,654,000 | 90,678,000 | 123,513,000 | 67,612,000 | 18,565,000 | 59,048,000 | 6,539,000 | 87,089,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 300,845,000 | 189,765,000 | -150,267,000 | 169,109,000 | 202,509,000 | -214,892,000 | 507,868,000 | -118,432,000 | -55,960,000 | 80,443,000 | 517,801,000 | 464,053,000 | 153,972,000 | 61,743,000 | 327,659,000 | 243,246,000 | -277,742,000 | -1,070,022,000 | 452,747,000 | 649,001,000 | 97,249,000 | 128,804,000 | 463,126,000 | 507,121,000 | 159,953,000 | 4,901,000 | 386,764,000 | 114,865,000 | 214,679,000 | 264,333,000 | 503,034,000 | 148,294,000 | 115,863,000 | 233,875,000 | 103,978,000 | 149,032,000 | 164,046,000 | 209,317,000 | 105,805,000 | 134,078,000 | |||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 300,845,000 | 189,765,000 | -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 | 80,842,000 | 517,801,000 | 464,053,000 | 324,245,000 | 89,520,000 | 347,240,000 | 256,722,000 | -285,613,000 | -910,432,000 | 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 | 312,209,000 | 459,864,000 | 170,811,000 | 288,709,000 | 122,101,000 | 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 | 64,985,000 | 218,061,000 | 74,978,000 | 100,434,000 | 115,863,000 | 233,875,000 | 103,978,000 | 149,032,000 | 164,408,000 | 207,207,000 | 81,662,000 | 138,344,000 | 108,592,000 | 197,707,000 | 99,032,000 | 128,185,000 | 181,865,000 | 99,987,000 | 122,868,000 |
yoy | 79.31% | 263.69% | -55.04% | -63.95% | -495.22% | -111.58% | 350.82% | 94.66% | -108.36% | 280.55% | 2.62% | -365.82% | -1.92% | -125.52% | -117.26% | -9.69% | 49.12% | 80.76% | -213.53% | -109.83% | -25.33% | -60.44% | -680.27% | -806.84% | 0.32% | 27.98% | -69.31% | -242.69% | 20.04% | 361.48% | -23.33% | -134.15% | -22.54% | 115.41% | -19.64% | -15.33% | 8.40% | -70.13% | -9.85% | 155.70% | -2.27% | 8.33% | -2.85% | -66.79% | 8.48% | 14.04% | 9.90% | -3.58% | 179.08% | -35.75% | -10.28% | 194.30% | -22.84% | -11.52% | 170.35% | -20.73% | 209.95% | 11.55% | 48.70% | 62.75% | -43.91% | -6.76% | -27.89% | -32.61% | -29.53% | 12.87% | 27.33% | 7.73% | 51.40% | 4.81% | -17.54% | 7.93% | -40.29% | 97.73% | -19.40% | ||||
qoq | 58.54% | -263.02% | -22.80% | -189.87% | 221.55% | -120.15% | -38.11% | 885.37% | -90.58% | 684.84% | -73.28% | -142.31% | -528.83% | 111.64% | -169.22% | -84.39% | 11.58% | 43.12% | 262.20% | -74.22% | 35.26% | -189.88% | -68.63% | -295.79% | -28.35% | 1218.54% | -61.79% | -72.21% | -8.60% | 216.24% | -277.64% | -123.38% | 251.39% | -47.46% | -20.87% | -46.97% | 877.14% | -80.40% | -16.64% | -32.11% | 169.22% | -40.84% | 136.45% | -74.05% | 198.40% | -46.94% | -19.17% | -15.24% | 213.70% | -48.87% | -29.08% | 145.34% | -27.79% | -28.59% | 132.63% | -35.67% | -17.20% | 118.18% | -31.79% | 151.53% | -70.20% | 190.83% | -25.35% | -13.32% | -50.46% | 124.93% | -30.23% | -9.35% | -20.66% | 153.74% | -40.97% | 27.40% | -45.07% | 99.64% | -22.74% | -29.52% | 81.89% | -18.62% | |
net income margin % | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -2.68% | 11.09% | 4.71% | 8.18% | 8.03% | 14.42% | 2.11% | 9.27% | 9.24% | 12.83% | 6.88% | 10.30% | 3.45% | 13.49% | 6.64% | 10.81% | 11.28% | 13.28% | 6.30% | 10.47% | 12.22% | 7.35% | 8.52% | 11.05% | 7.11% | 10.40% | 10.99% | 7.07% | 9.45% | 3.43% | 10.51% | 5.11% | 5.88% | 6.12% | 10.70% | 6.27% | 8.16% | 8.50% | 10.09% | 5.44% | 8.37% | 11.70% | 9.81% | 6.40% | 7.79% | 10.09% | 6.96% | 7.86% |
earnings per common share - basic | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 770 | 490 | -300 | -380 | 430 | 520 | -550 | 1,310 | -310 | -140 | 220 | 1,330 | 1,180 | 390 | 160 | 840 | 620 | -710 | -2,690 | 1,140 | 1,630 | 250 | 330 | 1,170 | 1,280 | 410 | 20 | 980 | 290 | 520 | 640 | 1,220 | 350 | ||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | -10 | -390 | 440 | 80 | 50 | 30 | -20 | 400 | 30 | -120 | -240 | -10 | -10 | -10 | -230 | 362,000 | -2,110,000 | -24,143,000 | 4,266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total earnings per common share - basic | 770 | 490 | -390 | 430 | 130 | -550 | 1,310 | -310 | -140 | 210 | 1,330 | 1,180 | 830 | 230 | 890 | 660 | -730 | -2,290 | 1,170 | 1,630 | 120 | 330 | 1,170 | 1,280 | 410 | -220 | 980 | 280 | 510 | 640 | 1,210 | 120 | |||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share - diluted | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total earnings per common share - diluted | 760 | 480 | -380 | 430 | 130 | -550 | 1,310 | -310 | -140 | 210 | 1,320 | 1,180 | 820 | 230 | 880 | 660 | -730 | -2,270 | 1,160 | 1,610 | 120 | 330 | 1,160 | 1,260 | 400 | -220 | 970 | 270 | 500 | 630 | 1,190 | 120 | |||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 390,915,000 | 390,648,000 | 390,024,000 | 389,152,000 | 389,218,000 | 389,044,000 | 388,741,000 | 388,360,000 | 388,383,000 | 388,338,000 | 388,160,000 | 387,763,000 | 387,739,000 | 387,688,000 | 387,563,000 | 390,291,000 | 390,430,000 | 391,779,000 | 391,351,000 | 389,655,000 | 389,872,000 | 389,219,000 | 388,695,000 | 395,253,000 | 395,940,000 | 397,751,000 | 396,727,000 | 395,189,000 | 395,294,000 | 107,881,000 | 108,957,000 | 110,259,000 | 110,881 | 110,243 | 109,992 | 109,106,000 | 108,711,000 | 109,361,000 | 109,671,000 | 110,504,000 | 111,893,000 | 110,802,000 | 109,879,000 | 109,854,000 | 111,114,000 | 110,254,000 | 111,761,000 | ||||||||||||||||||||||||||||||||
diluted | 397,157,000 | 393,986,000 | 390,024,000 | 392,571,000 | 393,908,000 | 390,945,000 | 388,741,000 | 388,360,000 | 388,383,000 | 388,338,000 | 388,160,000 | 388,370,000 | 388,192,000 | 387,688,000 | 387,563,000 | 392,411,000 | 392,495,000 | 394,017,000 | 394,128,000 | 392,121,000 | 392,851,000 | 391,180,000 | 390,791,000 | 401,276,000 | 400,322,000 | 402,261,000 | 401,914,000 | 400,496,000 | 399,767,000 | 109,190,000 | 110,479,000 | 111,629,000 | 112,145 | 111,241 | 111,028 | 111,258,000 | 110,985,000 | 111,877,000 | 112,424,000 | 113,473,000 | 114,820,000 | 113,062,000 | 112,539,000 | 112,339,000 | 114,099,000 | 113,277,000 | 114,926,000 | ||||||||||||||||||||||||||||||||
loss from continuing operations before income taxes | -126,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -10,185,000 | -38,634,000 | -4,853,000 | 25,178,000 | 50,415,000 | -35,203,000 | -87,576,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -116,408,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss per common share - basic | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total net loss per common share - basic | -300 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss per common share - diluted | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total net loss per common share - diluted | -300 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net revenues | 1,840,230,000 | 2,833,912,000 | 2,757,948,000 | 1,907,301,000 | 2,373,809,000 | 2,960,283,000 | 3,034,239,000 | 2,086,336,000 | 2,739,613,000 | 3,530,667,000 | 3,080,600,000 | 2,261,595,000 | 2,824,664,000 | 3,624,384,000 | 3,198,235,000 | 2,194,557,000 | 2,582,672,000 | 2,971,541,000 | 2,608,324,000 | 1,076,293,000 | -6,867,947,000 | 3,384,746,000 | 3,393,268,000 | 2,271,479,000 | 3,212,969,000 | 3,940,159,000 | 3,907,386,000 | 2,788,146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | -521,000 | -1,329,000 | -150,331,000 | 399,000 | 170,273,000 | 27,777,000 | 19,581,000 | 13,476,000 | -7,871,000 | 159,590,000 | 12,256,000 | -48,028,000 | 383,000 | 405,000 | -95,170,000 | -624,000 | -4,976,000 | -5,516,000 | -4,545,000 | -97,279,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -297,520,000 | 43,988,500 | -65,541,000 | 303,773,000 | -62,278,000 | 317,387,000 | 378,078,000 | 620,830,000 | 202,569,000 | 378,912,000 | 160,323,000 | 610,770,000 | 199,481,000 | 381,792,000 | 486,672,000 | 558,466,000 | 179,103,000 | 338,249,000 | 515,252,000 | 183,137,000 | 293,541,000 | 404,345,000 | 171,484,000 | 257,738,000 | 335,197,000 | 151,449,000 | 209,678,000 | 134,704,000 | 297,491,000 | 99,878,000 | 141,447,000 | 158,687,000 | 293,638,000 | 275,329,000 | 142,084,000 | 183,357,000 | |||||||||||||||||||||||||||||||||||||||||||
net loss per common share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -670 | -1,160 | -150 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -670 | -1,160 | -150 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -355 | -110 | 620 | 740 | 1,080 | 400 | 680 | 280 | 1,090 | 370 | 680 | -4,920 | 3,960 | 1,270 | 2,460 | 3,480 | 1,420 | 1,950 | 2,740 | 1,190 | 1,850 | 2,250 | 1,020 | 1,480 | 1,630 | 900 | 1,100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -355 | -110 | 610 | 720 | 1,070 | 400 | 670 | 280 | 1,080 | 360 | 670 | -4,840 | 3,890 | 1,240 | 2,410 | 3,420 | 1,400 | 1,910 | 2,690 | 1,170 | 1,820 | 2,220 | 1,000 | 1,460 | 1,590 | 880 | 1,070 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | -3,645,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 26,643,000 | 46,883,000 | 103,158,000 | 91,980,000 | 26,379,000 | 533,533,000 | 74,316,000 | 30,897,000 | 56,540,000 | 34,513,000 | 108,709,000 | 43,210,000 | 57,118,000 | 65,869,000 | 160,966,000 | 31,758,000 | 90,203,000 | 38,222,000 | 140,241,000 | 41,799,000 | 84,599,000 | 119,005,000 | 124,705,000 | 40,829,000 | 67,832,000 | 133,934,000 | 27,712,000 | 78,314,000 | 102,933,000 | 41,917,000 | 56,318,000 | 91,943,000 | 39,959,000 | 46,219,000 | 50,872,000 | 79,430,000 | 24,900,000 | 41,013,000 | 36,772,000 | 92,511,000 | 41,486,000 | 74,440,000 | 61,994,000 | 106,409,000 | 53,887,000 | 70,034,000 | 32,363,000 | 95,931,000 | 49,521,000 | 64,372,000 | 93,464,000 | 42,097,000 | 60,489,000 | ||||||||||||||||||||||||||
cash dividends per common share | 460 | 460 | 460 | 420 | 420 | 420 | 420 | 370 | 370 | 370 | 370 | 320 | 320 | 320 | 320 | 262.5 | 262.5 | 262.5 | -1,695 | 870 | 870 | 870 | 720 | 720 | 720 | 630 | 630 | 630 | 600 | 600 | 600 | 2,368.23 | 0.59 | 0.59 | 0.59 | 590 | 580 | 580 | 580 | 580 | 550 | 550 | 550 | 550 | 550 | 550 | 290 | 270 | 270 | 270 | |||||||||||||||||||||||||||||
net sales | 3,365,512,000 | 3,481,202,000 | 2,333,288,000 | 2,555,693,000 | 3,290,895,000 | 3,457,570,000 | 2,418,370,000 | 2,809,124,000 | 3,380,160,000 | 3,583,027,000 | 2,484,189,000 | 2,803,302,000 | 3,544,263,000 | 3,486,998,000 | 2,373,408,000 | 2,750,115,000 | 3,258,712,000 | 3,266,681,000 | 2,194,727,000 | 2,582,230,000 | 3,119,614,000 | 2,115,629,000 | 2,527,417,000 | 2,727,704,000 | 1,821,218,000 | 1,937,124,000 | 2,213,151,000 | 1,576,947,000 | 1,730,086,000 | 1,893,455,000 | 2,075,510,000 | 1,466,808,000 | 1,707,301,000 | 1,892,118,000 | 2,185,825,000 | 1,658,401,000 | 1,825,277,000 | 1,933,636,000 | 2,053,136,000 | 1,500,431,000 | 1,653,608,000 | 928,414,000 | 2,015,213,000 | 1,548,055,000 | 1,646,405,000 | 1,803,064,000 | 1,435,831,000 | 1,563,643,000 | |||||||||||||||||||||||||||||||
yoy | 2.27% | 0.68% | -3.52% | -9.02% | -2.64% | -3.50% | -2.65% | 0.21% | -4.63% | 2.75% | 4.67% | 1.93% | 8.76% | 6.74% | 8.14% | 6.50% | 4.46% | 54.41% | -13.16% | -5.33% | 71.29% | 9.21% | 14.20% | 72.97% | 5.27% | 2.31% | 6.63% | 7.51% | 1.33% | 0.07% | -5.05% | -11.55% | -6.46% | -2.15% | 6.46% | 10.53% | 10.38% | 108.27% | 1.88% | -3.08% | 0.44% | -48.51% | 40.35% | -1.00% | |||||||||||||||||||||||||||||||||||
qoq | -3.32% | 49.20% | -8.70% | -22.34% | -4.82% | 42.97% | -13.91% | -16.89% | -5.66% | 44.23% | -11.38% | -20.91% | 1.64% | 46.92% | -13.70% | -15.61% | -0.24% | 48.84% | -15.01% | -17.23% | 47.46% | -16.29% | -7.34% | 49.77% | -5.98% | -12.47% | 40.34% | -8.85% | -8.63% | -8.77% | 41.50% | -14.09% | -9.77% | -13.44% | 31.80% | -9.14% | -5.60% | -5.82% | 36.84% | -9.26% | 78.11% | -53.93% | 30.18% | -5.97% | -8.69% | 25.58% | -8.17% | ||||||||||||||||||||||||||||||||
royalty income | -4,411,000 | 27,616,000 | 26,293,000 | 25,984,000 | 29,679,000 | 30,656,000 | 26,889,000 | 30,176,000 | 32,603,000 | 29,793,000 | 29,671,000 | 33,999,000 | 34,597,000 | 33,449,000 | 28,668,000 | 30,663,000 | 31,387,000 | 30,588,000 | 25,684,000 | 29,639,000 | 28,740,000 | 26,157,000 | 29,038,000 | 22,367,000 | 18,905,000 | 21,675,000 | 19,216,000 | 17,157,000 | 19,793,000 | 21,914,000 | 18,296,000 | 18,829,000 | 18,173,000 | 20,032,000 | 20,802,000 | 19,081,000 | 21,064,000 | 21,552,000 | 20,023,000 | 16,962,000 | 20,011,000 | 21,030,000 | 18,576,000 | 18,773,000 | 19,328,000 | ||||||||||||||||||||||||||||||||||
total revenues | 3,361,101,000 | 3,508,818,000 | 2,359,581,000 | 2,581,677,000 | 3,320,574,000 | 3,488,226,000 | 2,445,259,000 | 2,839,300,000 | 3,412,763,000 | 3,612,820,000 | 2,513,860,000 | 2,837,301,000 | 3,578,860,000 | 3,520,447,000 | 2,402,076,000 | 2,780,778,000 | 3,290,099,000 | 3,297,269,000 | 2,220,411,000 | 2,611,869,000 | 3,148,354,000 | 2,141,786,000 | 2,556,455,000 | 2,750,071,000 | 1,840,123,000 | 1,958,799,000 | 2,232,367,000 | 1,594,104,000 | 1,749,879,000 | 1,915,369,000 | 2,093,806,000 | 1,485,637,000 | 1,725,474,000 | 1,912,150,000 | 2,206,627,000 | 1,677,482,000 | 1,846,341,000 | 1,955,188,000 | 2,073,159,000 | 1,517,393,000 | 1,673,619,000 | 949,444,000 | 2,033,789,000 | 1,566,828,000 | 1,665,733,000 | ||||||||||||||||||||||||||||||||||
impairment of goodwill | 26,162,750 | 104,651,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests | -11,000 | -712,000 | -199,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to vf corporation common stockholders | 367,667,000 | 433,761,000 | 138,274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share attributable to vf corporation common stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -355 | -110 | 620 | 740 | 1,080 | 400 | 680 | 280 | 1,090 | 370 | 680 | -4,920 | 3,960 | 1,270 | 2,460 | 3,480 | 1,420 | 1,950 | 2,740 | 1,190 | 1,850 | 2,250 | 1,020 | 1,480 | 1,630 | 900 | 1,100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -355 | -110 | 610 | 720 | 1,070 | 400 | 670 | 280 | 1,080 | 360 | 670 | -4,840 | 3,890 | 1,240 | 2,410 | 3,420 | 1,400 | 1,910 | 2,690 | 1,170 | 1,820 | 2,220 | 1,000 | 1,460 | 1,590 | 880 | 1,070 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
marketing, administrative and general expenses | 875,719,000 | 898,864,000 | 933,372,000 | 822,389,000 | 853,487,000 | 814,971,000 | 656,861,000 | 650,300,000 | 682,443,000 | 582,078,000 | 594,416,000 | 626,730,000 | 610,072,000 | 532,206,000 | 567,386,000 | 633,137,000 | 627,839,000 | 570,863,000 | 588,086,000 | 599,560,000 | 578,721,000 | 483,204,000 | 512,411,000 | 328,148,000 | 553,871,000 | 493,779,000 | 498,228,000 | 470,753,000 | 445,813,000 | 463,672,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to vf corporation | 270,417,000 | 381,318,000 | 155,297,000 | 215,216,000 | 300,700,000 | 129,368,000 | 200,703,000 | 242,787,000 | 110,835,000 | 163,516,000 | 66,885,000 | 217,920,000 | 75,527,000 | 100,939,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
miscellaneous | 41,557,000 | 1,746,000 | -6,473,000 | -2,735,000 | -1,931,000 | 599,000 | 1,923,000 | 6,423,000 | -1,620,000 | 505,000 | 1,394,000 | 1,249,000 | -4,053,000 | -1,950,000 | 3,050,000 | -150,000 | -642,000 | 1,834,000 | 1,483,000 | 266,000 | 289,000 | 1,272,000 | -84,000 | 882,000 | 819,000 | -137,000 | 119,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | -128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interests | -717,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests in subsidiaries | -467,000 | -655,000 | 1,900,000 | -141,000 | 549,000 | 505,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests in subsidiaries | 57,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to vf corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.893 | 1.97 | 0.69 | 0.92 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.885 | 1.94 | 0.68 | 0.91 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share — basic | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share — diluted | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
before income taxes | 159,692,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before cumulative effect of a change in accounting policy | 106,231,000 | 197,707,000 | 99,032,000 | 1,160 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting policy | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and cumulative effect of a change in accounting policy | 148,553,000 | 192,557,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before cumulative effect of a | 128,185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in accounting policy | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
royalty income and other | -15,218,000 | -9,873,000 | -13,349,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of vf playwear | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of vf playwear |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-27 | 2025-09-27 | 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 | 2022-04-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2021-01-01 | 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 | 2014-01-03 | 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 | 2009-01-02 | 2008-09-27 | 2008-06-28 | 2008-03-29 | 2008-01-03 | 2007-12-29 | 2007-09-29 | 2007-06-30 | 2007-03-31 | 2006-12-30 | 2006-09-30 | 2006-07-01 | 2006-04-01 | 2005-10-01 | 2005-07-02 | 2005-04-02 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,466,469,000 | 419,115,000 | 642,386,000 | 429,382,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivables | 1,415,884,000 | 1,881,598,000 | 1,172,223,000 | 1,321,663,000 | 1,343,286,000 | 1,820,197,000 | 1,055,571,000 | 1,273,965,000 | 1,314,139,000 | 1,889,804,000 | 1,214,223,000 | 1,610,295,000 | 1,564,957,000 | 1,834,598,000 | 1,249,713,000 | 1,467,842,000 | 1,495,859,000 | 1,787,331,000 | 1,138,811,000 | 1,298,020,000 | 1,495,859,000 | 1,411,565,000 | 1,606,479,000 | 934,984,000 | 1,308,051,000 | 1,641,758,000 | 1,976,154,000 | 1,306,270,000 | 1,708,796,000 | 1,774,460,000 | 2,196,064,000 | 1,428,535,000 | 1,422,101,000 | 1,851,430,000 | 1,155,674,000 | 1,253,423,000 | 1,197,678,000 | 1,785,289,000 | 1,165,200,000 | 1,293,275,000 | 1,870,530,000 | 1,319,558,000 | 1,178,874,000 | 1,310,468,000 | 1,276,224,000 | 1,360,443,000 | 1,663,118,000 | 1,060,778,000 | 1,208,682,000 | 1,612,579,000 | 1,033,835,000 | 1,206,179,000 | 1,547,741,000 | 889,201,000 | 892,294,000 | 1,098,858,000 | 735,022,000 | 787,682,000 | 881,014,000 | 776,140,000 | 1,313,919,000 | 851,282,000 | 970,951,000 | 809,594,000 | ||||||||||||||||
inventories | 1,658,700,000 | 1,855,895,000 | 2,135,478,000 | 1,627,025,000 | 1,794,517,000 | 2,082,918,000 | 2,110,598,000 | 1,766,366,000 | 2,148,219,000 | 2,481,051,000 | 2,787,021,000 | 2,292,790,000 | 2,591,915,000 | 2,749,894,000 | 2,341,395,000 | 1,418,673,000 | 1,287,210,000 | 1,464,714,000 | 1,216,818,000 | 1,061,839,000 | 1,287,210,000 | 1,075,983,000 | 1,434,843,000 | 1,402,858,000 | 1,293,912,000 | 1,564,970,000 | 1,890,716,000 | 1,665,132,000 | 1,943,030,000 | 1,866,075,000 | 2,247,908,000 | 1,993,825,000 | 1,705,171,000 | 1,909,563,000 | 1,712,972,000 | 1,645,484,000 | 1,569,325,000 | 1,999,996,000 | 1,775,893,000 | 1,762,568,000 | 2,038,126,000 | 1,746,418,000 | 1,624,234,000 | 1,611,994,000 | 1,822,162,000 | 1,615,245,000 | 1,512,459,000 | 1,482,804,000 | 1,399,062,000 | 1,752,284,000 | 1,522,809,000 | 1,409,443,000 | 958,639,000 | 1,151,895,000 | 1,138,752,000 | 958,262,000 | ||||||||||||||||||||||||
other current assets | 441,059,000 | 425,753,000 | 425,429,000 | 408,028,000 | 514,301,000 | 472,595,000 | 545,542,000 | 512,011,000 | 485,562,000 | 373,795,000 | 405,784,000 | 434,737,000 | 515,763,000 | 550,940,000 | 492,569,000 | 425,622,000 | 483,738,000 | 357,687,000 | 334,777,000 | 423,877,000 | 483,738,000 | 383,384,000 | 408,809,000 | 513,049,000 | 444,886,000 | 365,019,000 | 400,732,000 | 413,373,000 | 478,620,000 | 436,244,000 | 461,349,000 | 439,870,000 | 296,712,000 | 319,991,000 | 356,147,000 | 353,733,000 | 298,233,000 | 295,913,000 | 307,494,000 | 331,196,000 | 460,562,000 | 600,061,000 | 518,593,000 | 285,979,000 | 440,915,000 | 509,902,000 | 389,922,000 | 300,646,000 | 177,753,000 | 362,841,000 | 394,008,000 | 341,065,000 | 322,932,000 | 405,164,000 | 315,059,000 | 279,358,000 | 259,279,000 | 201,457,000 | 161,345,000 | 210,735,000 | 189,088,000 | 275,556,000 | 247,494,000 | 230,251,000 | 98,069,000 | 222,669,000 | 225,044,000 | 224,893,000 | 171,650,000 | 109,074,000 | 209,422,000 | 198,851,000 | 209,102,000 | 120,485,000 | 223,814,000 | 256,302 | 212,425,000 | 199,464,000 | 199,363,000 | 156,347,000 |
total current assets | 4,982,112,000 | 5,118,868,000 | 4,375,516,000 | 3,786,098,000 | 5,021,480,000 | 6,458,858,000 | 4,349,131,000 | 4,226,947,000 | 4,935,926,000 | 5,243,562,000 | 5,213,557,000 | 5,152,709,000 | 5,243,982,000 | 5,688,243,000 | 4,611,706,000 | 4,588,080,000 | 4,600,646,000 | 4,969,870,000 | 4,564,138,000 | 4,785,870,000 | 4,600,646,000 | 7,285,219,000 | 6,680,206,000 | 6,261,137,000 | 5,027,016,000 | 4,155,698,000 | 4,775,207,000 | 3,990,855,000 | 4,673,457,000 | 4,612,091,000 | 5,417,954,000 | 4,330,147,000 | 4,392,124,000 | 5,627,427,000 | 3,897,650,000 | 4,092,150,000 | 4,293,098,000 | 4,819,023,000 | 4,068,016,000 | 3,972,874,000 | 4,935,817,000 | 4,206,490,000 | 4,081,526,000 | 4,163,136,000 | 4,524,213,000 | 3,779,912,000 | 3,534,521,000 | 4,185,854,000 | 3,882,982,000 | 4,093,904,000 | 3,297,707,000 | 3,259,627,000 | 3,998,800,000 | 3,339,809,000 | 3,363,333,000 | 3,942,392,000 | 3,045,908,000 | 2,950,028,000 | 2,874,373,000 | 2,588,128,000 | 2,647,586,000 | 2,928,733,000 | 2,734,877,000 | 2,621,259,000 | 2,629,356,000 | 3,104,387,000 | 2,839,066,000 | 2,778,483,000 | 2,653,010,000 | 2,645,129,000 | 2,980,622,000 | 2,537,147,000 | 2,689,095,000 | 2,578,010,000 | 2,765,467,000 | 2,534,114 | 2,352,403,000 | 2,534,984,000 | 2,418,175,000 | 2,353,181,000 |
property, plant and equipment | 687,504,000 | 688,478,000 | 720,785,000 | 720,879,000 | 718,481,000 | 755,802,000 | 794,212,000 | 823,886,000 | 913,384,000 | 916,571,000 | 943,163,000 | 942,440,000 | 932,663,000 | 984,115,000 | 1,007,853,000 | 1,041,777,000 | 1,049,691,000 | 1,011,415,000 | 1,016,465,000 | 975,876,000 | 1,049,691,000 | 955,845,000 | 933,990,000 | 957,309,000 | 954,406,000 | 908,771,000 | 871,601,000 | 865,141,000 | 1,057,268,000 | 1,041,640,000 | 1,035,671,000 | 1,018,164,000 | 1,002,700,000 | 921,217,000 | 918,975,000 | 914,244,000 | 939,650,000 | 949,312,000 | 942,044,000 | 986,162,000 | 981,558,000 | 964,373,000 | 911,478,000 | 988,159,000 | 940,193,000 | 921,970,000 | 921,970,000 | 942,181,000 | 932,792,000 | 904,809,000 | 883,197,000 | 866,251,000 | 1,925,601,000 | 1,852,871,000 | 1,854,218,000 | 1,787,668,000 | 1,712,742,000 | 1,700,871,000 | 1,639,271,000 | 1,601,389,000 | 1,602,996,000 | 1,586,713,000 | 1,571,708,000 | 1,558,857,000 | 614,178,000 | 1,582,337,000 | 1,581,197,000 | 1,553,136,000 | 642,727,000 | 651,858,000 | 1,524,030,000 | 1,466,736,000 | 1,471,535,000 | 593,058,000 | 1,601,144,000 | 1,598,442 | 1,601,435,000 | 1,535,247,000 | 1,544,884,000 | 1,544,786,000 |
intangible assets | 1,474,532,000 | 1,475,845,000 | 1,723,749,000 | 1,710,707,000 | 1,706,741,000 | 1,774,694,000 | 2,571,765,000 | 2,628,482,000 | 2,636,745,000 | 2,630,795,000 | 2,640,827,000 | 2,642,821,000 | 2,790,512,000 | 2,776,022,000 | 2,984,136,000 | 3,000,351,000 | 3,010,517,000 | 3,018,242,000 | 3,027,886,000 | 3,029,545,000 | 3,010,517,000 | 1,862,042,000 | 1,851,093,000 | 1,855,764,000 | 1,854,545,000 | 1,948,232,000 | 1,919,770,000 | 1,980,921,000 | 2,024,277,000 | 2,055,965,000 | 2,084,087,000 | 2,184,276,000 | 2,089,781,000 | 1,936,522,000 | 1,895,287,000 | 1,814,098,000 | 1,839,698,000 | 1,970,788,000 | 1,967,306,000 | 2,170,817,000 | 2,309,481,000 | 2,296,200,000 | 2,291,505,000 | 2,112,619,000 | 2,785,651,000 | 2,921,335,000 | 2,946,959,000 | 2,433,552,000 | 2,960,201,000 | 2,939,371,000 | 2,889,106,000 | 2,897,701,000 | 2,922,233,000 | 2,928,311,000 | 2,956,312,000 | 2,978,238,000 | 1,555,517,000 | 1,556,791,000 | 1,515,261,000 | 1,496,682,000 | 1,529,538,000 | 1,566,640,000 | 1,563,742,000 | 1,563,268,000 | 1,535,121,000 | 1,390,402,000 | 1,405,723,000 | 1,414,249,000 | 1,366,222,000 | 1,435,269,000 | 1,434,904,000 | 854,381,000 | 847,125,000 | 755,693,000 | 761,895,000 | 747,839 | 740,932,000 | 749,997,000 | 754,717,000 | 653,574,000 |
goodwill | 591,746,000 | 620,615,000 | 620,829,000 | 603,386,000 | 634,360,000 | 651,934,000 | 1,360,782,000 | 1,460,414,000 | 1,723,638,000 | 1,961,220,000 | 1,973,615,000 | 1,978,413,000 | 2,142,401,000 | 2,102,700,000 | 2,359,548,000 | 2,393,807,000 | 2,409,260,000 | 2,415,767,000 | 2,427,324,000 | 2,425,427,000 | 2,409,260,000 | 1,194,212,000 | 1,173,514,000 | 1,162,606,000 | 1,156,019,000 | 1,539,579,000 | 1,529,385,000 | 1,544,132,000 | 1,754,884,000 | 1,756,156,000 | 1,762,826,000 | 1,816,162,000 | 1,692,644,000 | 1,642,873,000 | 1,736,407,000 | 1,715,121,000 | 1,736,959,000 | 1,798,474,000 | 1,796,161,000 | 1,804,094,000 | 1,800,008,000 | 1,796,769,000 | 1,795,359,000 | 1,788,407,000 | 1,989,871,000 | 2,018,997,000 | 2,022,086,000 | 1,824,956,000 | 2,021,750,000 | 2,014,717,000 | 2,001,375,000 | 2,000,703,000 | 2,003,855,000 | 1,996,355,000 | 2,018,839,000 | 2,077,701,000 | 1,194,342,000 | 1,187,107,000 | 1,370,262,000 | 1,335,526,000 | 1,363,059,000 | 1,472,150,000 | 1,456,807,000 | 1,437,682,000 | 1,367,680,000 | 1,323,808,000 | 1,336,661,000 | 1,332,723,000 | 1,313,798,000 | 1,278,163,000 | 1,265,878,000 | 1,048,348,000 | 1,032,766,000 | 1,030,925,000 | 1,133,790,000 | 1,108,484 | 1,097,797,000 | 1,095,146,000 | 1,094,562,000 | 1,028,235,000 |
operating lease right-of-use assets | 1,364,407,000 | 1,347,097,000 | 1,319,142,000 | 1,262,319,000 | 1,268,425,000 | 1,313,030,000 | 1,332,950,000 | 1,330,361,000 | 1,314,306,000 | 1,307,643,000 | 1,349,725,000 | 1,372,182,000 | 1,293,041,000 | 1,217,172,000 | 1,227,462,000 | 1,247,056,000 | 1,302,545,000 | 1,380,106,000 | 1,426,706,000 | 1,474,434,000 | 1,302,545,000 | 1,476,503,000 | 1,385,121,000 | 1,354,308,000 | 1,273,514,000 | 1,298,631,000 | 1,263,903,000 | 1,281,106,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 1,331,328,000 | 1,393,221,000 | 1,390,476,000 | 1,294,147,000 | 1,204,735,000 | 1,265,320,000 | 1,132,523,000 | 1,142,873,000 | 1,092,475,000 | 1,082,561,000 | 1,923,011,000 | 1,901,923,000 | 1,910,698,000 | 1,015,890,000 | 1,021,048,000 | 1,071,137,000 | 1,163,663,000 | 1,093,687,000 | 1,087,832,000 | 1,062,877,000 | 1,163,663,000 | 970,520,000 | 917,342,000 | 887,921,000 | 867,751,000 | 963,351,000 | 910,489,000 | 739,809,000 | 846,899,000 | 818,458,000 | 829,887,000 | 843,005,000 | 781,253,000 | 746,882,000 | 725,409,000 | 710,665,000 | 929,882,000 | 905,512,000 | 900,581,000 | 898,316,000 | 625,058,000 | 641,672,000 | 652,996,000 | 587,221,000 | 575,948,000 | 573,113,000 | 559,616,000 | 593,597,000 | 517,718,000 | 499,260,000 | 478,182,000 | 466,992,000 | 431,368,000 | 425,767,000 | 435,754,000 | 415,782,000 | 378,408,000 | 383,840,000 | 321,623,000 | 307,641,000 | 326,409,000 | 308,563,000 | 333,452,000 | 297,942,000 | 324,322,000 | 504,091,000 | 531,771,000 | 458,373,000 | 458,111,000 | 436,266,000 | 373,854,000 | 378,660,000 | 353,897,000 | 348,862,000 | 408,104,000 | 409,111 | 414,264,000 | 404,481,000 | 399,511,000 | 400,333,000 |
total assets | 10,431,629,000 | 10,644,124,000 | 10,150,497,000 | 9,377,536,000 | 10,554,222,000 | 12,219,638,000 | 11,541,363,000 | 11,612,963,000 | 12,616,474,000 | 13,142,352,000 | 14,043,898,000 | 13,990,488,000 | 14,313,297,000 | 13,784,142,000 | 13,211,753,000 | 13,342,208,000 | 13,536,322,000 | 13,889,087,000 | 13,550,351,000 | 13,754,029,000 | 13,536,322,000 | 13,744,341,000 | 12,941,266,000 | 12,479,045,000 | 11,133,251,000 | 10,814,262,000 | 11,270,355,000 | 10,401,964,000 | 10,356,785,000 | 10,284,310,000 | 11,130,425,000 | 10,191,754,000 | 9,958,502,000 | 10,874,921,000 | 9,173,728,000 | 9,246,278,000 | 9,739,287,000 | 10,443,109,000 | 9,674,108,000 | 9,832,263,000 | 10,651,922,000 | 9,905,504,000 | 9,732,864,000 | 9,639,542,000 | 10,815,876,000 | 10,215,327,000 | 9,985,152,000 | 9,980,140,000 | 10,315,443,000 | 10,452,061,000 | 9,549,567,000 | 9,491,274,000 | 10,131,732,000 | 9,426,069,000 | 9,503,317,000 | |||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings | 10,522,000 | 502,145,000 | 392,915,000 | 11,916,000 | 12,807,000 | 463,200,000 | 263,709,000 | 263,938,000 | 452,286,000 | 1,023,276,000 | 58,520,000 | 11,491,000 | 901,668,000 | 1,692,745,000 | 827,380,000 | 335,462,000 | 106,010,000 | 10,173,000 | 8,091,000 | 11,061,000 | 106,010,000 | 299,748,000 | 13,237,000 | 19,256,000 | 1,228,812,000 | 56,001,000 | 484,321,000 | 67,658,000 | 665,055,000 | 677,891,000 | 1,570,516,000 | 1,316,923,000 | 729,384,000 | 1,985,287,000 | 921,109,000 | 288,677,000 | 26,029,000 | 737,660,000 | 1,404,493,000 | 1,137,205,000 | 1,285,388,000 | 1,158,516,000 | 1,067,961,000 | 449,590,000 | 654,839,000 | 581,120,000 | 261,105,000 | 21,822,000 | 18,810,000 | 468,310,000 | 46,350,000 | 182,206,000 | 741,008,000 | 681,835,000 | 680,500,000 | 1,145,845,000 | 42,567,000 | 40,052,000 | 49,022,000 | 41,970,000 | 48,525,000 | 252,175,000 | 355,070,000 | 287,873,000 | 45,453,000 | 413,469,000 | 396,932,000 | 303,181,000 | 53,580,000 | 131,545,000 | 461,043,000 | 107,586,000 | 317,457,000 | 88,467,000 | 302,641,000 | 229,145 | 213,049,000 | 181,017,000 | 256,090,000 | 37,852,000 |
current portion of long-term debt | 588,196,000 | 583,943,000 | 586,005,000 | 540,579,000 | 750,504,000 | 1,750,097,000 | 1,749,601,000 | 1,000,721,000 | 1,000,596,000 | 966,000 | 928,736,000 | 924,305,000 | 910,616,000 | 832,136,000 | 1,058,000 | 501,051,000 | 500,915,000 | 1,001,037,000 | 1,001,030,000 | 1,023,000 | 500,915,000 | 1,006,000 | 1,127,000 | 1,025,000 | 1,018,000 | 4,677,000 | 4,986,000 | 5,068,000 | 5,263,000 | 5,576,000 | 5,885,000 | 6,189,000 | 6,165,000 | 253,831,000 | 253,783,000 | 253,736,000 | 253,689,000 | 3,643,000 | 3,566,000 | 3,489,000 | 13,197,000 | 13,275,000 | 3,384,000 | 13,279,000 | 4,374,000 | 4,334,000 | 5,142,000 | 3,975,000 | 5,167,000 | 2,987,000 | 402,949,000 | 402,910,000 | 402,838,000 | 2,801,000 | 2,789,000 | 2,709,000 | 2,693,000 | 2,722,000 | 2,751,000 | 202,742,000 | 202,690,000 | 203,147,000 | 3,213,000 | 3,272,000 | 203,179,000 | 3,427,000 | 3,412,000 | 3,661,000 | 3,322,000 | 3,803,000 | 67,403,000 | 97,435,000 | 69,683,000 | 68,876,000 | 35,670,000 | 36,164 | 34,938,000 | 333,665,000 | 301,585,000 | 401,563,000 |
accounts payable | 1,014,363,000 | 1,061,041,000 | 1,166,757,000 | 789,570,000 | 1,007,814,000 | 1,134,637,000 | 1,157,755,000 | 817,128,000 | 974,844,000 | 992,911,000 | 1,282,313,000 | 936,319,000 | 906,340,000 | 1,022,408,000 | 1,022,755,000 | 562,992,000 | 559,716,000 | 534,365,000 | 534,803,000 | 463,208,000 | 559,716,000 | 412,324,000 | 450,109,000 | 348,932,000 | 407,021,000 | 456,993,000 | 550,700,000 | 588,417,000 | 694,733,000 | 645,678,000 | 732,453,000 | 675,581,000 | 755,569,000 | 554,107,000 | 502,908,000 | 438,300,000 | 664,644,000 | 565,745,000 | 502,847,000 | 429,694,000 | 580,368,000 | 503,753,000 | 457,744,000 | 689,594,000 | 674,950,000 | 537,192,000 | 467,578,000 | 690,842,000 | 638,732,000 | 659,135,000 | 555,719,000 | 432,918,000 | 535,367,000 | 506,742,000 | 537,531,000 | 666,845,000 | 456,114,000 | 429,541,000 | 482,082,000 | 427,955,000 | 296,437,000 | 362,010,000 | 382,491,000 | 323,536,000 | 373,186,000 | 418,712,000 | 477,442,000 | 367,901,000 | 435,381,000 | 509,879,000 | 413,814,000 | 424,229,000 | 301,698,000 | 385,700,000 | 395,891,000 | 456,095 | 346,821,000 | 356,438,000 | 384,757,000 | 319,010,000 |
accrued liabilities | 1,604,003,000 | 1,541,115,000 | 1,293,962,000 | 1,355,788,000 | 1,455,786,000 | 1,486,706,000 | 1,237,909,000 | 1,375,192,000 | 1,569,557,000 | 1,527,680,000 | 1,546,866,000 | 1,673,651,000 | 1,827,610,000 | 1,798,702,000 | 1,612,804,000 | 1,915,892,000 | 2,057,237,000 | 1,838,790,000 | 1,527,522,000 | 1,609,928,000 | 2,057,237,000 | 1,664,760,000 | 1,505,703,000 | 1,254,967,000 | 1,260,252,000 | 1,444,421,000 | 1,364,331,000 | 1,286,002,000 | 1,296,553,000 | 1,233,902,000 | 1,188,484,000 | 996,863,000 | 1,143,330,000 | 1,028,170,000 | 753,343,000 | 833,825,000 | 841,038,000 | 870,148,000 | 723,624,000 | 959,079,000 | 904,667,000 | 780,286,000 | 749,237,000 | 789,250,000 | 932,315,000 | 747,678,000 | 807,708,000 | 903,602,000 | 905,292,000 | 924,228,000 | 639,280,000 | 687,366,000 | 756,629,000 | 576,661,000 | 683,500,000 | 849,165,000 | 512,540,000 | 564,531,000 | 613,104,000 | 438,853,000 | 509,228,000 | 537,725,000 | 429,044,000 | 483,523,000 | 470,765,000 | 577,647,000 | 457,500,000 | 563,382,000 | 519,899,000 | 488,089,000 | 606,348,000 | 438,075,000 | 484,119,000 | 392,815,000 | 511,579,000 | 458,650 | 490,249,000 | 602,113,000 | 519,005,000 | 502,849,000 |
total current liabilities | 3,217,084,000 | 3,758,744,000 | 3,439,639,000 | 2,697,853,000 | 3,226,911,000 | 4,982,431,000 | 4,408,974,000 | 3,456,979,000 | 3,997,283,000 | 3,544,833,000 | 3,816,435,000 | 3,545,766,000 | 4,546,234,000 | 5,345,991,000 | 3,463,997,000 | 3,315,397,000 | 3,223,878,000 | 3,384,365,000 | 3,071,446,000 | 2,210,477,000 | 3,223,878,000 | 2,498,023,000 | 2,084,532,000 | 1,715,463,000 | 3,023,884,000 | 1,962,092,000 | 2,404,338,000 | 1,947,145,000 | 2,661,604,000 | 2,563,047,000 | 3,508,696,000 | 2,995,556,000 | 2,745,200,000 | 3,821,395,000 | 2,431,143,000 | 1,835,859,000 | 1,785,400,000 | 2,177,196,000 | 2,660,633,000 | 2,529,467,000 | 2,783,620,000 | 2,455,830,000 | 2,278,326,000 | 1,941,713,000 | 2,266,478,000 | 1,870,324,000 | 1,541,533,000 | 1,620,241,000 | 1,568,001,000 | 2,054,660,000 | 1,644,298,000 | 1,705,400,000 | 2,435,842,000 | 1,768,039,000 | 1,904,320,000 | 2,664,564,000 | 1,013,914,000 | 1,036,846,000 | 1,146,959,000 | 1,111,520,000 | 1,056,880,000 | 1,355,057,000 | 1,169,818,000 | 1,098,204,000 | 1,092,583,000 | 1,413,324,000 | 1,335,386,000 | 1,238,533,000 | 1,012,182,000 | 1,134,387,000 | 1,548,875,000 | 1,068,400,000 | 1,246,683,000 | 1,014,848,000 | 1,245,781,000 | 1,180,054 | 1,085,057,000 | 1,473,233,000 | 1,461,437,000 | 1,261,274,000 |
long-term debt | 3,556,932,000 | 3,544,181,000 | 3,560,990,000 | 3,425,650,000 | 3,884,564,000 | 4,028,549,000 | 3,940,668,000 | 4,702,284,000 | 4,755,252,000 | 5,656,725,000 | 5,722,448,000 | 5,711,014,000 | 4,617,441,000 | 3,526,101,000 | 4,468,399,000 | 4,584,261,000 | 4,646,379,000 | 4,682,751,000 | 4,726,234,000 | 5,709,149,000 | 4,646,379,000 | 5,786,552,000 | 5,679,440,000 | 5,609,792,000 | 2,608,269,000 | 2,110,488,000 | 2,090,922,000 | 2,126,835,000 | 2,115,884,000 | 2,135,240,000 | 2,150,595,000 | 2,156,627,000 | 2,187,789,000 | 2,144,221,000 | 2,111,623,000 | 2,051,482,000 | 2,039,180,000 | 2,347,122,000 | 1,400,636,000 | 1,401,233,000 | 1,411,446,000 | 1,412,244,000 | 1,422,840,000 | 1,401,820,000 | 1,424,311,000 | 1,425,123,000 | 1,425,833,000 | 1,423,581,000 | 1,426,829,000 | 1,427,138,000 | 1,427,823,000 | 1,428,496,000 | 1,429,824,000 | 1,830,473,000 | 1,831,113,000 | 1,832,412,000 | 934,600,000 | 935,244,000 | 936,511,000 | 937,150,000 | 937,826,000 | 939,143,000 | 1,139,790,000 | 1,140,414,000 | 938,494,000 | 1,142,170,000 | 1,142,889,000 | 1,143,620,000 | 1,141,546,000 | 1,144,810,000 | 1,186,792,000 | 602,229,000 | 635,280,000 | 635,359,000 | 665,475,000 | 693,359 | 689,319,000 | 527,511,000 | 559,181,000 | 558,863,000 |
operating lease liabilities | 1,183,051,000 | 1,160,858,000 | 1,135,094,000 | 1,079,182,000 | 1,103,594,000 | 1,136,605,000 | 1,167,415,000 | 1,156,858,000 | 1,133,749,000 | 1,121,658,000 | 1,155,852,000 | 1,171,941,000 | 1,068,744,000 | 1,022,451,000 | 1,006,274,000 | 1,023,759,000 | 1,093,013,000 | 1,146,944,000 | 1,192,792,000 | 1,236,461,000 | 1,093,013,000 | 1,211,655,000 | 1,129,840,000 | 1,104,500,000 | 1,020,651,000 | 1,052,854,000 | 1,028,363,000 | 1,043,664,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 690,119,000 | 702,486,000 | 722,491,000 | 687,492,000 | 658,923,000 | 665,686,000 | 636,401,000 | 638,477,000 | 620,997,000 | 609,091,000 | 632,400,000 | 651,054,000 | 761,246,000 | 803,963,000 | 920,590,000 | 888,436,000 | 919,652,000 | 1,076,546,000 | 1,285,849,000 | 1,541,778,000 | 919,652,000 | 1,109,937,000 | 1,102,216,000 | 1,136,692,000 | 1,123,113,000 | 1,121,238,000 | 1,099,113,000 | 1,132,706,000 | 1,280,781,000 | 1,285,399,000 | 1,291,578,000 | 1,308,455,000 | 1,305,613,000 | 971,885,000 | 986,623,000 | 985,880,000 | 973,786,000 | 1,046,014,000 | 964,402,000 | 1,007,617,000 | 1,095,659,000 | 1,073,635,000 | 1,127,433,000 | 911,171,000 | 1,262,727,000 | 1,266,512,000 | 1,262,957,000 | 1,305,436,000 | 1,243,575,000 | 1,341,386,000 | 1,293,389,000 | 1,268,384,000 | 1,339,282,000 | 1,303,505,000 | 1,316,216,000 | 1,162,173,000 | 581,394,000 | 594,601,000 | 657,914,000 | 624,938,000 | 648,879,000 | 754,398,000 | 765,809,000 | 739,777,000 | 626,295,000 | 567,769,000 | 605,890,000 | 608,564,000 | 724,248,000 | 590,659,000 | 592,524,000 | 565,613,000 | 530,260,000 | 536,728,000 | 642,075,000 | 611,749 | 571,378,000 | 580,722,000 | 565,579,000 | 547,578,000 |
total liabilities | 8,647,186,000 | 9,166,269,000 | 8,858,214,000 | 7,890,177,000 | 8,873,992,000 | 10,813,271,000 | 10,153,458,000 | 9,954,598,000 | 10,507,281,000 | 10,932,307,000 | 11,327,135,000 | 11,079,775,000 | 10,993,665,000 | 10,698,506,000 | 9,859,260,000 | 9,811,853,000 | 9,882,922,000 | 10,290,606,000 | 10,276,321,000 | 10,697,865,000 | 9,882,922,000 | 10,606,167,000 | 9,996,028,000 | 9,566,447,000 | 7,775,917,000 | 6,246,672,000 | 6,622,736,000 | 6,250,350,000 | 6,058,269,000 | 5,983,686,000 | 6,950,869,000 | 6,460,638,000 | 6,238,602,000 | 6,937,501,000 | 5,529,389,000 | 4,873,221,000 | 4,798,366,000 | 5,570,332,000 | 5,025,671,000 | 4,938,317,000 | 4,254,704,000 | |||||||||||||||||||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at december 2025, march 2025 or december 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 97,770,000 | 97,678,000 | 97,639,000 | 97,424,000 | 97,385,000 | 97,321,000 | 97,295,000 | 97,209,000 | 97,205,000 | 97,221,000 | 97,209,000 | 97,166,000 | 97,165,000 | 97,142,000 | 97,123,000 | 97,075,000 | 97,221,000 | 98,190,000 | 98,155,000 | 97,985,000 | 97,221,000 | 97,746,000 | 97,491,000 | 97,410,000 | 97,203,000 | 98,632,000 | 99,716,000 | 99,481,000 | 99,206,000 | 98,868,000 | 99,290,000 | 98,877,000 | 98,955,000 | 98,626,000 | 98,327,000 | 101,741,000 | 103,503,000 | 103,421,000 | 103,838,000 | 104,251,000 | 106,563,000 | 106,310,000 | 106,241,000 | 106,654,000 | 107,912,000 | 107,723,000 | 108,292,000 | 108,215,000 | 110,078,000 | 109,805,000 | 109,710,000 | 109,257,000 | 109,937,000 | 109,438,000 | 109,296,000 | 110,081,000 | 109,598,000 | 109,014,000 | 108,144,000 | 107,898,000 | 109,981,000 | 110,814,000 | 110,350,000 | 110,276,000 | 110,285,000 | 109,827,000 | 109,848,000 | 109,798,000 | 109,717,000 | 112,185,000 | ||||||||||
additional paid-in capital | 3,496,180,000 | 3,511,265,000 | 3,527,375,000 | 3,540,686,000 | 3,554,724,000 | 3,565,198,000 | 3,580,175,000 | 3,600,071,000 | 3,619,654,000 | 3,638,029,000 | 3,733,777,000 | 3,775,979,000 | 3,766,304,000 | 3,952,786,000 | 3,941,440,000 | 3,916,384,000 | 3,884,935,000 | 3,854,687,000 | 3,824,656,000 | 3,777,645,000 | 3,884,935,000 | 3,735,896,000 | 3,852,358,000 | 4,010,817,000 | 4,183,780,000 | 4,182,102,000 | 4,072,640,000 | 3,988,385,000 | 3,921,784,000 | 3,829,994,000 | 3,795,395,000 | 3,688,529,000 | 3,523,340,000 | 3,456,661,000 | 3,398,901,000 | 3,367,026,000 | 3,333,423,000 | 3,313,077,000 | 3,269,656,000 | 3,239,792,000 | 3,176,806,000 | 3,114,045,000 | 3,076,647,000 | 3,192,675,000 | 2,923,024,000 | 2,875,240,000 | 2,826,429,000 | 2,993,186,000 | 2,746,590,000 | 2,702,110,000 | 2,666,117,000 | 2,595,430,000 | 2,497,795,000 | 2,421,564,000 | 2,384,636,000 | 2,280,544,000 | 2,221,135,000 | 2,159,204,000 | 2,002,160,000 | 1,976,515,000 | 1,938,184,000 | 1,842,147,000 | 1,776,081,000 | 1,763,818,000 | 1,864,499,000 | 1,747,775,000 | 1,686,599,000 | 1,664,314,000 | 1,749,464,000 | 1,619,320,000 | 1,601,708,000 | 1,585,105,000 | 1,526,913,000 | 1,469,764,000 | 1,407,986,000 | 1,368,082 | 1,302,085,000 | 1,196,286,000 | 1,162,505,000 | 1,151,694,000 |
accumulated other comprehensive loss | -1,001,286,000 | -1,024,041,000 | -1,037,424,000 | -977,740,000 | -951,485,000 | -1,070,580,000 | -1,053,627,000 | -1,064,331,000 | -1,051,373,000 | -1,011,705,000 | -1,053,529,000 | -914,896,000 | -930,597,000 | -988,040,000 | -1,041,463,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -808,221,000 | -1,107,047,000 | -1,295,307,000 | -1,173,011,000 | -1,020,394,000 | -1,185,572,000 | -1,235,938,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 1,784,443,000 | 1,477,855,000 | 1,292,283,000 | 1,487,359,000 | 1,680,230,000 | 1,406,367,000 | 1,387,905,000 | 1,658,365,000 | 2,109,193,000 | 2,210,045,000 | 2,716,763,000 | 2,910,713,000 | 3,319,632,000 | 3,085,636,000 | 3,352,493,000 | 3,530,355,000 | 3,653,400,000 | 3,598,481,000 | 3,274,030,000 | 3,056,164,000 | 3,653,400,000 | 3,138,174,000 | 2,945,238,000 | 2,912,598,000 | 3,357,334,000 | 4,567,590,000 | 4,647,619,000 | 4,151,614,000 | 4,298,516,000 | 4,300,624,000 | 4,179,556,000 | 3,731,116,000 | 3,719,900,000 | 3,937,420,000 | 3,644,339,000 | 4,373,057,000 | 4,940,921,000 | 4,872,777,000 | 4,648,437,000 | 4,893,946,000 | 5,361,197,000 | 4,963,795,000 | 4,904,265,000 | 5,384,838,000 | 5,862,360,000 | 5,653,368,000 | 5,754,829,000 | 5,630,882,000 | 6,077,038,000 | 5,628,877,000 | 5,184,057,000 | 5,088,994,000 | 4,926,784,000 | 4,524,052,000 | 4,451,668,000 | 4,459,899,000 | 4,270,538,000 | 4,126,447,000 | 3,938,309,000 | 3,647,834,000 | 3,824,866,000 | 3,857,568,000 | 3,643,830,000 | 3,574,169,000 | 3,813,285,000 | |||||||||||||||
total liabilities and stockholders' equity | 10,431,629,000 | 10,644,124,000 | 10,150,497,000 | 9,377,536,000 | 10,554,222,000 | 12,219,638,000 | 11,541,363,000 | 11,612,963,000 | 12,616,474,000 | 13,142,352,000 | 14,043,898,000 | 13,990,488,000 | 14,313,297,000 | 13,784,142,000 | 13,211,753,000 | 13,342,208,000 | 13,536,322,000 | 13,889,087,000 | 13,550,351,000 | 13,754,029,000 | 13,536,322,000 | 13,744,341,000 | 12,941,266,000 | 12,479,045,000 | 11,133,251,000 | 10,814,262,000 | 11,270,355,000 | 10,401,964,000 | 10,356,785,000 | 10,284,310,000 | 11,130,425,000 | 10,191,754,000 | 9,958,502,000 | |||||||||||||||||||||||||||||||||||||||||||||||
current assets held-for-sale | 536,507,000 | 159,852,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | 1,590,984,000 | 587,578,000 | 560,648,000 | 552,677,000 | 565,135,000 | 611,139,000 | 402,065,000 | 315,000 | 315,000 | 235,066,000 | 143,167,000 | 14,861,000 | 18,271,000 | 276,202,000 | 261,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities held-for-sale | 70,500,000 | 11,358,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities of discontinued operations | 147,791,000 | 125,257,000 | 120,185,000 | 114,356,000 | 91,283,000 | 126,781,000 | 110,752,000 | 21,321,000 | 26,103,000 | 69,000 | 100,000 | 408,000 | 1,071,000 | 267,000 | 1,075,000 | 73,726,000 | 78,990,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2025, march 2025 or september 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2025, march 2025 or june 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2025 or march 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents | 1,369,376,000 | 492,164,000 | 637,420,000 | 674,605,000 | 988,006,000 | 498,912,000 | 806,529,000 | 814,887,000 | 571,347,000 | 552,811,000 | 528,029,000 | 1,275,943,000 | 1,333,839,000 | 1,360,138,000 | 1,274,926,000 | 815,750,000 | 1,333,839,000 | 3,254,236,000 | 1,877,398,000 | 2,145,111,000 | 1,369,028,000 | 583,951,000 | 507,605,000 | 606,080,000 | 543,011,000 | 535,312,000 | 352,781,000 | 467,917,000 | 566,075,000 | 1,546,128,000 | 672,542,000 | 604,444,000 | 1,227,862,000 | 737,825,000 | 676,262,000 | 585,835,000 | 566,599,000 | 659,770,000 | 655,483,000 | 945,605,000 | 496,500,000 | 475,891,000 | 321,672,000 | 971,895,000 | 776,403,000 | 315,661,000 | 320,112,000 | 300,437,000 | 304,603,000 | 330,512,000 | 325,649,000 | 337,391,000 | 611,478,000 | 672,963,000 | 402,863,000 | 540,191,000 | 718,634,000 | 379,148,000 | 385,202,000 | 276,428,000 | 731,549,000 | 225,957,000 | 276,009,000 | 259,855,000 | 381,844,000 | 321,863,000 | 193,855,000 | 177,849,000 | 174,155,000 | 343,224,000 | 154,196,000 | 161,672 | 154,014,000 | 215,549,000 | 249,517,000 | 365,864,000 | ||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at december 2024, march 2024 or december 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2024, march 2024 or september 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2024, march 2024 or june 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2024 or march 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | -974,584,000 | -556,293,000 | -513,500,000 | -60,694,000 | 57,086,000 | 385,751,000 | -120,127,000 | 188,806,000 | 443,475,000 | 608,701,000 | 586,438,000 | 317,105,000 | 189,534,000 | 608,701,000 | 300,495,000 | -44,953,000 | -298,088,000 | 7,309,000 | 1,182,228,000 | 1,405,988,000 | 931,134,000 | 1,179,601,000 | 1,258,327,000 | 1,147,787,000 | 825,788,000 | 1,023,745,000 | 1,297,029,000 | 1,077,708,000 | 1,892,330,000 | 2,545,458,000 | 2,454,299,000 | 2,276,398,000 | 2,500,188,000 | 2,976,603,000 | 2,657,066,000 | 2,623,769,000 | 3,128,731,000 | 3,249,659,000 | 2,902,617,000 | 3,029,597,000 | 3,231,753,000 | 3,432,090,000 | 3,182,932,000 | 2,849,101,000 | 2,807,442,000 | 2,705,905,000 | 2,409,436,000 | 2,335,520,000 | 2,348,152,000 | 2,118,343,000 | 2,059,492,000 | 2,057,965,000 | 1,879,305,000 | 2,024,856,000 | 2,105,758,000 | 2,006,729,000 | 1,996,972,000 | 2,050,109,000 | 1,925,132,000 | 1,754,433,000 | 1,739,214,000 | 1,972,874,000 | 1,786,216,000 | 1,685,982,000 | 1,540,694,000 | 1,707,305,000 | 1,806,875,000 | 1,759,888,000 | 1,623,467 | 1,626,459,000 | 1,569,661,000 | 1,475,157,000 | 1,461,615,000 | |||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at december 2023, march 2023 or december 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2023, march 2023 or september 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2023, march 2023 or june 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2023 or march 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -1,019,518,000 | -929,588,000 | -844,165,000 | -874,876,000 | -926,579,000 | -937,457,000 | -940,834,000 | -965,886,000 | -1,009,000,000 | -937,457,000 | -995,963,000 | -959,658,000 | -897,541,000 | -930,958,000 | -895,372,000 | -930,725,000 | -867,386,000 | -902,075,000 | -886,565,000 | -862,916,000 | -882,078,000 | -926,140,000 | -998,020,000 | -1,001,455,000 | -950,285,000 | -898,775,000 | -913,626,000 | -902,392,000 | -1,043,222,000 | -418,235,000 | -232,212,000 | -209,489,000 | -702,272,000 | -211,720,000 | -365,970,000 | -440,871,000 | -423,135,000 | -386,853,000 | -416,386,000 | -376,979,000 | -279,966,000 | -179,783,000 | -202,203,000 | -229,199,000 | -314,793,000 | -246,241,000 | -201,708,000 | -249,671,000 | -297,760,000 | -209,742,000 | 78,268,000 | 146,453,000 | 138,974,000 | -276,294,000 | 61,495,000 | -29,634,000 | -58,336,000 | -97,277,000 | -123,652,000 | -155,956,000 | -180,782 | -186,975,000 | -140,607,000 | -133,028,000 | -110,062,000 | |||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at december 2022, march 2022 or december 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2022, march 2022 or september 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term investments | 598,806,000 | 598,806,000 | 599,403,000 | 800,000,000 | 700,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2022, march 2022 or june 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2022 or march 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at december 2021, march 2021 or december 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2021, march 2021 or september 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2021, march 2021 or june 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2021 or march 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at december 2020, march 2020 or december 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2020, march 2020 or september 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2020, march 2020 or june 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2020 or march 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at december 2019, march 2019 or december 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2019, march 2019 or september 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2019, march 2019 or june 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2019, march 2018 or december 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at december 2018, march 2018 or december 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2018, march 2018 or september 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2018, march 2018 or june 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding in 2017 and 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2017, december 2016 or september 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 10,874,921,000 | 9,173,728,000 | 9,246,278,000 | 9,739,287,000 | 10,443,109,000 | 9,674,108,000 | 9,832,263,000 | 10,651,922,000 | 9,905,504,000 | 9,732,864,000 | 9,639,542,000 | 10,815,876,000 | 10,215,327,000 | 9,985,152,000 | 9,980,140,000 | 10,315,443,000 | 10,452,061,000 | 9,549,567,000 | 9,491,274,000 | 10,131,732,000 | 9,426,069,000 | 9,503,317,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2017, december 2016 or june 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2017, december 2016 or march 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding in 2016 and 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2016, december 2015 or september 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2016, december 2015 or june 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2016, december 2015 or march 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2015, december 2014 or september 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2015 – 22,587; december 2014 – 26,694; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2014 – 44,747 | 1,200,241,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2015, december 2014 or june 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2015 – 25,698; december 2014 – 26,694; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2014 – 46,173 | 1,283,216,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2015, december 2014 or march 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding in 2015 and 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 2014 – 39,950; december 2013 – 45,350; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 2013 – 56,733 | 1,764,636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2014, december 2013 or september 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2014, december 2013 or june 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at march 2014, december 2013 or march 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 154,285,000 | 169,321,000 | 64,959,000 | 96,339,000 | 104,489,000 | 84,519,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding in 2014 and 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding in 2013 and 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at september 2013, december 2012 or september 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000; no shares outstanding at june 2013, december 2012 or june 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000: no shares outstanding at march 2013, december 2012 or march 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total equity attributable to vf corporation | 5,088,994,000 | 4,926,784,000 | 4,524,052,000 | 4,452,473,000 | 4,458,811,000 | 4,269,293,000 | 4,125,507,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | -805,000 | 1,088,000 | 1,245,000 | 940,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 2012 - 55,606; december 2011 - 54,010; september 2011 - 57,279 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finished products | 1,500,595,000 | 1,305,605,000 | 1,267,073,000 | 1,513,801,000 | 1,029,936,000 | 938,437,000 | 994,076,000 | 890,132,000 | 764,167,000 | 976,175,000 | 1,007,682,000 | 910,139,000 | 1,118,878,000 | 1,116,123,000 | 944,173,000 | 1,082,906,000 | 1,033,663,000 | 853,420,000 | 983,006,000 | 998,323 | 828,146,000 | 952,760,000 | 943,890,000 | 756,608,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
work in process | 99,035,000 | 103,179,000 | 89,753,000 | 89,261,000 | 92,146,000 | 79,362,000 | 77,920,000 | 82,054,000 | 69,515,000 | 71,778,000 | 77,177,000 | 75,832,000 | 90,878,000 | 86,915,000 | 83,627,000 | 91,701,000 | 67,639,000 | 68,156,000 | 85,512,000 | 91,204 | 88,807,000 | 87,820,000 | 91,594,000 | 104,775,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
materials and supplies | 159,056,000 | 161,514,000 | 159,620,000 | 174,840,000 | 163,868,000 | 165,515,000 | 139,311,000 | 129,994,000 | 118,500,000 | 123,198,000 | 136,308,000 | 132,102,000 | 132,086,000 | 140,818,000 | 142,794,000 | 121,387,000 | 116,419,000 | 105,497,000 | 127,636,000 | 133,881 | 131,345,000 | 128,742,000 | 141,064,000 | 125,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less accumulated depreciation | 1,150,125,000 | 1,117,044,000 | 1,125,139,000 | 1,082,733,000 | 1,086,471,000 | 1,085,499,000 | 1,041,097,000 | 1,007,924,000 | 1,001,137,000 | 956,633,000 | 941,339,000 | 926,444,000 | 920,760,000 | 913,977,000 | 894,821,000 | 883,304,000 | 871,850,000 | 879,595,000 | 993,943,000 | 991,421 | 987,734,000 | 978,079,000 | 985,297,000 | 972,382,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 1; shares authorized, 25,000,000: no shares outstanding in 2011 or 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2012 - 49,653; dec. 2011 - 54,010; june 2011 - 47,918 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2012 - 52,916; dec. 2011 - 54,010; march 2011 - 47,365 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2012 - 109,296,385; dec. 2011 - 110,556,981; march 2011 - 109,013,967 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sept. 2011 - 57,279; dec. 2010 - 44,599; sept. 2010 - 60,608 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sept. 2011 - 110,081,241; dec. 2010 - 107,938,105; sept. 2010 - 108,144,163 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2011 - 47,918; dec. 2010 - 44,599; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2010 - 57,910 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized, 300,000,000; shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2011 - 109,597,701; dec. 2010 - 107,938,105; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2010 - 107,897,386 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2011 - 47,365; dec. 2010 - 44,599 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2010 - 59,351 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2011 - 109,013,967; dec. 2010 - 107,938,105 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2010 - 109,980,912 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests in subsidiaries | -761,000 | -1,091,000 | -1,914,000 | 557,000 | 341,000 | 863,000 | -1,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2010 - 57,910; dec. 2009 - 60,380; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2009 - 55,315 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2010 - 107,897,386; dec. 2009 - 110,285,132; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2009 - 110,350,276 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2010 - 59,351; dec. 2009 - 60,380; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2009 - 49,177 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2010 - 109,980,912; dec. 2009 - 110,285,132; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2009 - 110,276,129 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sept. 2009 — 61,930; dec. 2008 — 48,163, sept. 2008 — 59,403 | 1,102,878,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2009 - 55,315; dec. 2008 - 48,163, june 2008 - 59,059 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2009 - 110,350,276; dec. 2008 - 109,847,563; june 2008 - 108,790,793 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2009 - 49,177, dec. 2008 - 48,163, march 2008 - 62,466 | 996,507,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total common stockholders’ equity | 3,861,002,000 | 3,696,276,000 | 3,651,426,000 | 3,555,892,000 | 3,576,829,000 | 3,367,793,000 | 3,177,180,000 | 3,248,030,000 | 3,265,172,000 | 3,123,126,000 | 2,921,407 | 2,850,846,000 | 2,736,227,000 | 2,615,729,000 | 2,615,077,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2008 - 59,059, dec. 2007 - 59,053; june 2007 - 53,147 | 994,157,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2008 - 108,790,793; dec. 2007 - 109,797,984; june 2007 - 109,716,898 | 108,791,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2008 - 62,466, dec. 2007 - 59,053; march 2007 - 50,520 | 1,123,141,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent assets of discontinued operations | 155,965,000 | 159,145,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent liabilities of discontinued operations | 10,535,000 | 13,586,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2008 - 108,923,600; dec. 2007 - 109,797,984; march 2007 - 111,088,877 | 108,924,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, less allowances | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sept. 2007 - 59,793; dec. 2006 - 46,113; sept. 2006 - 47,977 | 1,266,490,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sept. 2007 - 109,736,874; dec. 2006 - 112,184,860; sept. 2006 - 111,208,173 | 109,737,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2007 - 53,147; dec. 2006 - 46,113; june 2006 - 46,029 | 924,455,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2007 - 50,520; dec. 2006 - 46,113; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2006 - 47,998 | 1,002,563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred stock | 22,497,000 | 24,083,000 | 24,626,000 | 24,935,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2007 - 111,088,877; dec. 2006 - 112,184,860; march 2006 - 109,276,579 | 111,089,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sept. 2006 — 53,487; dec. 2005 — 55,328; sept. 2005 — 63,614 | 1,191,303,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sept. 2006 — 111,208,173; dec. 2005 — 110,107,854; sept. 2005 — 110,886,655 | 111,208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2006 - 51,477; dec. 2005 - 55,328; june 2005 - 63,733 | 892,732 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2006 - 110,640,175; dec. 2005 - 110,107,854; june 2005 - 111,094,795 | 110,640 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2006 — 53,534; dec. 2005 — 55,328; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2005 — 62,762 | 937,666,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2006 — 109,276,579; dec. 2005 — 110,107,854; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2005 — 111,830,436 | 109,277,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sept. 2005 - 63,614; dec. 2004 - 60,790; sept. 2004 - 81,672 | 950,649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sept. 2005 - 110,886,655; dec. 2004 - 111,388,353; sept. 2004 - 110,488,786 | 110,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2005 - 63,733; dec. 2004 - 60,790; june 2004 - 78,011 | 792,747,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 2005 - 111,094,795; dec. 2004 - 111,388,353; june 2004 - 109,998,241 | 111,095,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2005 - 62,762; dec. 2004 - 60,790; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2004 - 70,760 | 844,009,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2005 – 111,830,436; dec. 2004 – 111,388,353; | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
march 2004 – 109,457,885 | 111,830,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-27 | 2025-09-27 | 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 | 2022-04-02 | 2022-01-01 | 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 | 300,845,000 | -418,308,000 | -214,892,000 | 507,868,000 | -118,432,000 | -55,960,000 | 80,842,000 | 517,801,000 | 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 | |||||||||
loss from discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations, net of tax | 300,845,000 | -150,267,000 | 169,109,000 | -214,892,000 | 507,868,000 | -118,432,000 | -55,960,000 | 80,443,000 | 517,801,000 | 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 from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | 38,242,000 | 145,000,000 | 250,470,000 | 313,087,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 78,882,000 | 69,802,000 | 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 | 67,283,000 | 65,099,000 | 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 | 92,370,000 | 87,435,000 | 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 | 100,544,000 | 100,901,000 | 103,757,000 | 104,930,000 | 118,006,000 | 103,944,000 | 103,863,000 | 101,772,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 18,737,000 | 17,663,000 | 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 | 25,525,000 | 21,550,000 | 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 | |||
provision for doubtful accounts | 1,369,000 | 3,125,000 | 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 | -3,859,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension expense in excess of (less than) contributions | 34,618,000 | 1,472,000 | -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 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | -255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 7,666,000 | 1,735,000 | 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 | 279,047,000 | -99,507,000 | -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 | 481,774,000 | -819,953,000 | 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 | 12,118,000 | 288,031,000 | -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 | 212,188,000 | 135,002,000 | -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 | -143,566,000 | 174,773,000 | -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 | -46,532,000 | -79,999,000 | 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 | 5,792,000 | 26,808,000 | 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 | 24,747,000 | 41,941,000 | -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 | -17,706,000 | 106,766,000 | -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 | 4,959,000 | 181,331,000 | -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 | -161,957,000 | 16,801,000 | 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 | -82,413,000 | -94,422,000 | -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 | -101,803,000 | -113,353,000 | -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 | -10,422,000 | 38,095,000 | -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 | 96,331,000 | -125,394,000 | -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 from operating activities - continuing operations | 66,908,000 | 441,964,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities - discontinued operations | 6,695,000 | 0 | 0 | 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 from operating activities | 19,830,000 | 66,908,000 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses, net of cash sold | 399,000 | 0 | 0 | 616,529,000 | 13,000 | 142,000,000 | 0 | 288,273,000 | 1,474,000 | 5,279,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | -141,000 | 300,000 | 605,000 | 172,000 | 11,379,000 | 31,087,000 | 45,596,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -25,187,000 | -31,229,000 | 15,562,000 | -55,054,000 | -71,277,000 | -68,919,000 | -45,160,000 | -82,895,000 | -75,762,000 | -46,535,000 | -49,309,000 | -67,684,000 | -48,015,000 | -28,283,000 | -21,203,000 | -34,778,000 | -47,643,000 | -25,142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
free cash flows | -5,357,000 | 35,679,000 | 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 | -11,334,000 | -8,683,000 | -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 | -19,113,000 | -21,639,000 | -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 from investing activities - continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by investing activities - discontinued operations | 0 | 0 | 0 | 0 | 0 | -525,000 | -3,108,000 | -478,000 | -779,000 | -1,914,000 | -14,413,000 | 0 | 0 | -2,327,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | -97,000 | -284,000 | -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 | -257,000 | -503,435,000 | -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 | 0 | -11,061,000 | -1,540,000 | 0 | 0 | -230,000 | -346,000 | -5,977,000 | -12,000 | -81,000 | -19,023,000 | -8,000 | -159,000 | -21,271,000 | 0 | -35,000 | -6,445,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -35,196,000 | -35,162,000 | -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 | -194,011,000 | -194,767,000 | -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 | -548,000 | -75,000 | -4,519,000 | -102,000 | 61,000 | -765,000 | -1,924,000 | 3,725,000 | 21,509,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency rate changes on cash, cash equivalents and restricted cash | 13,577,000 | -7,654,000 | 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 | -63,960,000 | 1,619,000 | -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 | 1,044,054,000 | -212,830,000 | 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 | -57,911,000 | -26,624,000 | 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 | 0 | 0 | 431,475,000 | 0 | 0 | 676,957,000 | 0 | 0 | 816,319,000 | 0 | 0 | 1,277,082,000 | 0 | 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 | 1,044,054,000 | -212,830,000 | 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 | -26,624,000 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash used by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by operating activities - continuing operations | -227,008,000 | -145,460,000 | -10,454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by investing activities - continuing operations | -41,052,000 | -49,013,000 | 141,159,000 | -113,678,000 | -96,544,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used by investing activities | -41,052,000 | -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 | |||||||||||||||||||||
net increase in short-term borrowings | 109,466,000 | 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 | 229,446,000 | -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 | |||||||||||||||||||||||||||
cash from financing activities | -185,203,000 | 1,562,661,000 | 916,000 | 160,658,000 | 2,188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -116,408,000 | 167,780,000 | 52,178,000 | -258,886,000 | -450,697,000 | -57,425,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations, net of tax | -116,408,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to cash provided (used) by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by financing activities | 338,955,000 | -223,849,000 | -609,865,000 | 45,187,000 | 9,955,000 | -11,183,000 | -897,811,000 | -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 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | -521,000 | -1,329,000 | 399,000 | 0 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash provided (used) by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by investing activities - continuing operations | -17,982,000 | 18,780,000 | -75,129,000 | -62,185,000 | -69,519,000 | -49,676,000 | -98,949,000 | 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 | -49,676,000 | -98,949,000 | 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 loss to cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business, net of cash sold | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to cash used by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash received | 0 | 0 | -2,012,911,000 | 0 | 0 | 990,000 | -321,395,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share repurchases | -50,005,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension expense less than contributions | -13,795,000 | -15,202,000 | -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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 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 | |||||||||||||||||||||||||||||||||||
loss on sale of businesses, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 |
