Annual report [Section 13 and 15(d), not S-K Item 405]

Consolidated Statements of Cash Flows

v3.25.4
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:      
Net income $ 227.8 $ 254.3 $ 142.2
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 121.2 121.4 113.3
Share-based compensation expenses 44.1 50.0 48.0
Non-cash interest expense 16.4 13.4 7.4
Deferred income taxes (64.2) (229.6) (41.1)
Inventory write-downs 25.9 18.9 28.5
Foreign exchange transaction loss 0.8 7.6 6.0
Loss (Gain) on extinguishment of debt 0.0 10.5 (1.0)
Other (3.2) 6.4 6.5
Changes in operating assets and liabilities:      
Receivables (19.7) 5.9 (12.6)
Inventories (27.9) (30.4) 57.5
Prepaid expenses and other current assets 13.0 43.1 (13.8)
Accounts payable 24.1 (14.6) (7.4)
Member compensation liabilities 23.5 6.5 (7.3)
Other current liabilities (36.2) 45.0 24.6
Other (12.3) (23.0) 6.7
Net cash provided by operating activities 333.3 285.4 357.5
Cash flows from investing activities:      
Purchases of property, plant, and equipment (80.4) (122.0) (135.0)
Acquisitions of business and assets (25.5) 0.0 0.0
Proceeds from sale and leaseback transaction, net of related expenses 0.0 37.9 0.0
Other (2.8) (0.5) 0.2
Net cash used in investing activities (108.7) (84.6) (134.8)
Cash flows from financing activities:      
Borrowings from senior secured credit facility and other debt, net of discount 724.8 1,394.4 215.2
Principal payments on senior secured credit facility and other debt (746.6) (1,937.0) (289.6)
Repayment of convertible senior notes 0.0 (197.0) (64.3)
Proceeds from senior secured notes, net of discount 0.0 778.4 0.0
Repayment of senior notes (262.3) (344.3) 0.0
Debt issuance costs (0.1) (24.0) (1.8)
Share repurchases (8.2) (8.3) (11.0)
Other (3.1) 2.5 3.2
Net cash used in financing activities (295.5) (335.3) (148.3)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash 8.1 (22.9) 4.8
Net change in cash, cash equivalents, and restricted cash (62.8) (157.4) 79.2
Cash, cash equivalents, and restricted cash, beginning of period 438.1 595.5 516.3
Cash, cash equivalents, and restricted cash, end of period 375.3 438.1 595.5
Cash paid during the year:      
Interest paid $ 205.7 $ 194.4 $ 159.1