XML 22 R7.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Operating Activities:      
Net income $ 862,122 $ 466,402 $ 100,039
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 179,014 198,554 121,600
Stock-based compensation expense 46,401 30,821 19,279
Amortization of Debt Issuance Costs and Discounts 15,177 19,197 10,578
Defined Benefit Plan, Net Periodic Benefit Cost (Credit), Gain (Loss) Due to Curtailment 0 (36,580) 0
Gain (Loss) on Disposition of Business 0 (8,927) (19,816)
Other operating activities, net 3,735 7,406 15,604
Deferred income taxes (1,236) (78,285) (33,538)
Changes in assets and liabilities      
Increase (Decrease) in Accounts Receivable (690,568) (531,828) 47,879
Increase (Decrease) in Accounts and Other Receivables (54,772) (136,659) (23,520)
Inventories (817,046) (530,730) 203,827
Increase (Decrease) in Other Operating Assets (153,166) (56,274) 2,321
Accounts payable (552,916) (449,564) 54,127
Accrued payroll and benefit costs (63,130) 84,204 75,556
Other current and noncurrent liabilities 131,591 190,273 78,249
Net cash provided by operating activities 11,038 67,138 543,931
Investing Activities:      
Capital expenditures (99,412) (54,746) (56,671)
Acquisition payments, net of cash acquired (186,787) 0 (3,707,575)
Proceeds from Divestiture of Businesses, Net of Cash Divested 0   19,066
Proceeds from sale of assets 231 5,221 6,721
Other investing activities, net 2,393 (3,948) 3,310
Net cash used in investing activities (283,575) 2,537 (3,735,149)
Proceeds from Short-Term Debt 19,453 14,522 102,905
Repayments of Short-Term Debt (19,452) (34,835) (114,163)
Financing Activities:      
Proceeds from issuance of long-term debt 4,470,034 3,231,443 5,114,210
Repayments of Long-term Debt (3,772,296) (2,565,142) (1,513,048)
Payment, Tax Withholding, Share-based Payment Arrangement (25,774) (27,158) (2,901)
Payments for Repurchase of Common Stock (11,069) 0 0
Debt issuance costs (3,250) (2,280) (80,231)
Payments of Dividends (57,408) (57,408) (30,139)
Other financing activities, net 16,203 15,217 (4,108)
Net cash provided (used) by financing activities 584,035 (310,779) 3,480,741
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Continuing Operations 3,267 4,552 8,710
Net change in cash and cash equivalents 314,765 (236,552) 298,233
Cash and cash equivalents 527,348 212,583 449,135
Supplemental disclosures:      
Cash paid for interest 272,432 249,654 169,620
Cash paid for taxes 292,872 118,183 56,186
Repayment of 5.375% Senior Notes due 2021      
Financing Activities:      
Repayments of Senior Debt 0 500,000 0
Repayment of 5.375% Senior Notes due 2024      
Financing Activities:      
Repayments of Senior Debt $ 0 $ 354,704 $ 0