v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net income $ 254.3 $ 142.2 $ 321.3
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 121.4 113.3 115.4
Share-based compensation expenses 50.0 48.0 44.4
Non-cash interest expense 13.4 7.4 6.7
Deferred income taxes (229.6) (41.1) (29.9)
Inventory write-downs 18.9 28.5 38.4
Foreign exchange transaction loss 7.6 6.0 9.1
Loss (Gain) on extinguishment of debt 10.5 (1.0) (12.8)
Other 6.4 6.5 (17.0)
Changes in operating assets and liabilities:      
Receivables 5.9 (12.6) (9.1)
Inventories (30.4) 57.5 (68.4)
Prepaid expenses and other current assets 43.1 (13.8) (12.4)
Accounts payable (14.6) (7.4) (1.1)
Royalty overrides 11.1 (6.5) (9.6)
Other current liabilities 40.4 23.8 (53.6)
Other (23.0) 6.7 31.1
Net cash provided by operating activities 285.4 357.5 352.5
Cash flows from investing activities:      
Purchases of property, plant, and equipment (122.0) (135.0) (156.4)
Proceeds from sale and leaseback transaction, net of related expenses 37.9 0.0 0.0
Other (0.5) 0.2 0.2
Net cash used in investing activities (84.6) (134.8) (156.2)
Cash flows from financing activities:      
Borrowings from senior secured credit facility and other debt, net of discount 1,394.4 215.2 564.2
Principal payments on senior secured credit facility and other debt (1,937.0) (289.6) (683.5)
Proceeds from convertible senior notes 0.0 0.0 277.5
Repayment of convertible senior notes (197.0) (64.3) (273.2)
Proceeds from senior secured notes, net of discount 778.4 0.0 0.0
Repayment of senior notes (344.3) 0.0 0.0
Debt issuance costs (24.0) (1.8) (7.2)
Share repurchases (8.3) (11.0) (146.7)
Other 2.5 3.2 4.2
Net cash used in financing activities (335.3) (148.3) (264.7)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash (22.9) 4.8 (25.7)
Net change in cash, cash equivalents, and restricted cash (157.4) 79.2 (94.1)
Cash, cash equivalents, and restricted cash, beginning of period 595.5 516.3 610.4
Cash, cash equivalents, and restricted cash, end of period 438.1 595.5 516.3
Cash paid during the year:      
Interest paid 194.4 159.1 133.5
Income taxes paid $ 146.5 $ 133.1 $ 144.9

Source