|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Operating activities: | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation expense | |||||
| Amortization of intangibles | |||||
| Other amortization expense | |||||
| Provision for sales returns | |||||
| Deferred income taxes | |||||
| Employee stock-based compensation expense | |||||
| Gain (Loss) on Extinguishment of Debt | |||||
| Gain on sale of equity method investment | |||||
| Gain (loss) on disposition of property, plant, and equipment | |||||
| Unrealized (gain) loss on foreign currency | |||||
| Unrealized (gain) loss on derivatives | |||||
| Settlements of interest rate contracts | |||||
| Earnings of equity method investments | |||||
| Earned equity from distribution arrangements | |||||
| Impairment of goodwill | |||||
| Impairment of intangible assets (excluding goodwill) | |||||
| Equity Method Investment, Other-than-Temporary Impairment | |||||
| Other, net | |||||
| Change in assets and liabilities, excluding the effects of business acquisitions: | |||||
| Trade accounts receivable | |||||
| Inventories | |||||
| Income taxes receivable and payable, net | |||||
| Other current and non-current assets | |||||
| Accounts payable and accrued expenses | |||||
| Other current and non-current liabilities | |||||
| Net change in operating assets and liabilities | |||||
| Net cash provided by operating activities | |||||
| Investments in unconsolidated subsidiaries, proceeds | |||||
| Investing activities: | |||||
| Acquisition of business, net of cash acquired | |||||
| Issuance of related party note receivable | |||||
| Purchases of property, plant, and equipment | |||||
| Proceeds from sale of property, plant, and equipment | |||||
| Purchases of intangibles | |||||
| Investments in unconsolidated affiliates | |||||
| Other, net | |||||
| Net cash used in investing activities | |||||
| Financing activities: | |||||
| Proceeds from issuance of Notes | |||||
| Repayments of Notes | |||||
| Proceeds from issuance of commercial paper | |||||
| Repayments of commercial paper | |||||
| Net issuance (repayment) of commercial paper | |||||
| Proceeds from term loan | |||||
| Payments on Structured Payables | |||||
| Repayment of term loan | |||||
| Proceeds from structured payables | |||||
| Repayments of structured payables | |||||
| Cash dividends paid | |||||
| Repurchases of common stock, inclusive of excise tax obligation | |||||
| Proceeds from issuance of common stock | |||||
| Tax withholdings related to net share settlements | |||||
| Payments on finance leases | |||||
| Deferred financing charges paid | |||||
| Other, net | |||||
| Net cash used in financing activities | |||||
| Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Period Increase (Decrease), Excluding Exchange Rate Effect, Including Discontinued Operation, Total | |||||
| Effect of Exchange Rate on Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Continuing Operation | |||||
| Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Beginning Balance | |||||
| Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Ending Balance | |||||
| Supplemental cash flow disclosures | |||||
| Capital Expenditures Incurred but Not yet Paid | |||||
| Equity received in exchange for modification of related party contract | |||||
| Noncash or Part Noncash Acquisition, Other Liabilities Assumed | |||||
| Transaction costs included in accounts payable and accrued expenses | |||||
| Conversion of note receivable to equity method investment | |||||
| Purchases of intangibles | |||||
| Dividends declared but not yet paid | |||||
| Accrued excise tax on net share repurchases | |||||
| Mandatory redemption liability at acquisition | |||||
| Interest Paid, Excluding Capitalized Interest, Operating Activity | |||||
| Cash paid for income taxes | |||||
| Business Combination, Consideration Transferred, Liabilities Incurred | |||||
Loading...