|
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: | |||||
| Depreciation and amortization | |||||
| Net deferred income tax expense (benefit) | |||||
| Loss (gain) on derivative instruments not designated as hedges | |||||
| (Gain) loss on derivative instruments not designated as hedges | |||||
| Share-based compensation expense | |||||
| Equity investment income | |||||
| Amortization of debt issuance costs, discounts and premiums | |||||
| Loss on extinguishment of debt and inducement expense | |||||
| Changes in operating assets and liabilities: | |||||
| (Increase) decrease in trade and other receivables | |||||
| Increase in inventories, net | |||||
| Increase in prepaid expenses and other assets | |||||
| Increase in accounts payable | |||||
| Increase in accrued expenses and other liabilities | |||||
| Increase in customer deposits | |||||
| Dividends received from unconsolidated affiliates | |||||
| Other, net | |||||
| Net cash provided by operating activities | |||||
| Investing Activities | |||||
| Purchases of property and equipment | |||||
| Cash received on settlement of derivative financial instruments | |||||
| Cash paid on settlement of derivative financial instruments | |||||
| Investments in and loans to unconsolidated affiliates | |||||
| Cash received on loans to unconsolidated affiliates | |||||
| Proceeds from the sale of property and equipment and other assets | |||||
| Other, net | |||||
| Net cash used in investing activities | |||||
| Financing Activities | |||||
| Debt proceeds | |||||
| Debt issuance costs | |||||
| Repayments of debt | |||||
| Premium on repayment of debt | |||||
| Repayments of commercial paper notes | |||||
| Proceeds from common stock issuances | |||||
| Repurchase of common stock | |||||
| Dividends paid | |||||
| Proceeds from sale of noncontrolling interest | |||||
| Other, net | |||||
| Net cash used in financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of year | |||||
| Cash and cash equivalents at end of year | |||||
| Supplemental Disclosures | |||||
| Cash paid during the year for: | |||||
| Interest, net of amount capitalized | |||||
| Non-Cash Investing Activities | |||||
| Notes receivable issued upon sale of property and equipment and other assets | |||||
| Purchases of property and equipment included in accounts payable and accrued expenses and other liabilities | |||||
| Acquisition of property and equipment from assumed debt | |||||
| Non-Cash Financing Activities | |||||
| Debt related to acquisition of property and equipment | |||||
| Non-cash inducement on convertible notes exchange | |||||
Loading...