UFP Industries Announces First Quarter 2025 Results
“While our first quarter proved more challenging than anticipated and visibility remains limited, we are more encouraged by recent business trends,” said
“In tough economic climates, the combination of our scale, diversification, and unique company culture becomes an even more important strategic advantage. These factors have historically led us to outperform the market, and we see the current environment as no different. While the prospect of lumber tariffs only adds to the macro uncertainty, we have dealt with lumber tariffs for many years and are well equipped to manage through them. We believe our diverse and balanced customer base will help us navigate through any market challenges. Finally, our balance sheet and free cash flow generation enhance our competitive advantage and provide us the flexibility to invest organically and pursue strategic M&A and opportunistic share repurchases, all while maintaining our conservative capital structure.”
First Quarter 2025 Highlights (comparisons on a year-over-year basis except where noted):
-
Net sales of
$1.60 billion decreased 2.7 percent due to a 0.7 percent decrease in selling prices and 2 percent decrease in organic unit sales. -
New product sales of
$106 million were 6.7 percent of total sales compared to 7.2 percent in the first quarter of 2024. -
Net earnings attributable to controlling interests of
$78.8 million represents a 35 percent decrease from last year. Net earnings attributable to controlling interests of$120.8 million last year included$7.3 million of additional tax benefits related to our deduction for share-based compensation. -
Adjusted EBITDA1 was
$142.2 million in the quarter or 8.9 percent of sales, compared to$180.8 million or 11.0 percent of sales for the same period a year ago.
Capital Allocation
-
Acquisitions and Organic Growth. The company seeks strategic acquisitions and invests in organic growth opportunities when acquisition targets are not available at valuations that will allow us to meet or exceed targeted return rates. In 2024, the company announced up to
$1 billion in capital investments across the portfolio through 2028 for automation, technology upgrades, geographic expansion and increased capacity at existing facilities, primarily for itsDeckorators and Site Built business units and its Packaging segment. The company expects to invest approximately$300 million to$350 million in capital projects in 2025.
-
Dividend payments. On
April 23, 2025 , the UFP Industries Board of Directors approved a quarterly dividend payment of$0.35 per share, a 6 percent increase over the quarterly dividend of$0.33 per share paid throughout 2024. The dividend is payable onJune 16, 2025 , to shareholders of record onJune 2, 2025 .
-
Share repurchases. On
April 23, 2025 , the UFP Industries Board of Directors authorized the company to amend its share repurchase authorization, datedJuly 24, 2024 , from up to$200 million of shares throughJuly 31, 2025 , to$300 million through the same period. SinceJuly 24, 2024 , the company has repurchased 1,624,069 shares at an average share price of$105.93 (a total of$172 million ). During the first quarter of 2025, the company repurchased approximately 649,060 shares at an average share price of$108.00 (a total of$70.1 million ), and in April repurchased approximately 1,022,493 shares at an average share price of$104.65 (a total of$107 million ). As ofApril 28, 2025 , the company has$122 million remaining in its authorization.
____________________ |
|
1 |
Represents a non-GAAP measurement; see the reconciliation of non-GAAP financial measures and related explanations below. |
By business segment, the company reported the following results:
UFP Retail Solutions
Net sales of
Net sales of
Net sales of
Short-Term Outlook
Tariff impacts: We are working closely with our domestic and international suppliers to navigate the recently proposed tariffs on several of our raw materials, which have been paused in
End Market Demand: We anticipate the softer demand and competitive pricing environment will continue through the remainder of 2025, with overall demand slightly down in each of our segments. We anticipate a decline in Site Built will be partially offset by an increase in Factory Built.
Long-Term Goals
The company’s long-term goals remain unchanged and include: 1) achieving 7-10 percent unit sales growth annually (including bolt-on acquisitions) and at least 10 percent of all sales coming from new products; 2) achieving 12.5 percent EBITDA margins; 3) earning an incremental return on new investments over our hurdle rate; and 4) maintaining a conservative capital structure.
CONFERENCE CALL
This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act, as amended, that are based on management’s beliefs, assumptions, current expectations, estimates and projections about the markets we serve, the economy and the Company itself. Words like “anticipates,” “believes,” “confident,” “estimates,” “expects,” “forecasts,” “likely,” “plans,” “projects,” “should,” variations of such words, and similar expressions identify such forward-looking statements. These statements do not guarantee future performance and involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. The Company does not undertake to update forward-looking statements to reflect facts, circumstances, events, or assumptions that occur after the date the forward-looking statements are made. Actual results could differ materially from those included in such forward-looking statements. Investors are cautioned that all forward-looking statements involve risks and uncertainty. Among the factors that could cause actual results to differ materially from forward-looking statements are the following: fluctuations in currency and inflation; fluctuations in the price of lumber; adverse or unusual weather conditions; adverse economic conditions in the markets we serve; changes in tariffs, import/export regulations, and other trade policies; concentration of sales to customers; the success of vertical integration strategies; excess capacity or supply chain challenges; inbound and outbound transportation costs; alternatives to replace treated wood products; government regulations, particularly involving environmental and safety regulations; our ability to make successful business acquisitions; cybersecurity breaches; and potential pandemics. Certain of these risk factors as well as other risk factors and additional information are included in the Company's reports on Form 10-K and 10-Q on file with the
Non-GAAP Financial Information
This release includes certain financial information not prepared in accordance with
Net earnings
Net earnings refers to net earnings attributable to controlling interest unless specifically noted.
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME (UNAUDITED) FOR THE THREE MONTHS ENDED MARCH 2025/2024 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Period and Year to Date |
|||||||||||||
(In thousands, except per share data) |
|
2025 |
2024 |
||||||||||||
|
|
$ |
1,595,519 |
|
|
100.0 |
|
% |
$ |
1,638,966 |
|
|
100.0 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
COST OF GOODS SOLD |
|
|
1,327,323 |
|
|
83.2 |
|
|
|
1,312,888 |
|
|
80.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GROSS PROFIT |
|
|
268,196 |
|
|
16.8 |
|
|
|
326,078 |
|
|
19.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
176,254 |
|
|
11.0 |
|
|
|
192,059 |
|
|
11.7 |
|
|
NET GAIN ON DISPOSITION AND IMPAIRMENT OF ASSETS |
|
|
(76 |
) |
|
— |
|
|
|
(231 |
) |
|
— |
|
|
OTHER (GAINS) LOSSES, NET |
|
|
(234 |
) |
|
— |
|
|
|
427 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
EARNINGS FROM OPERATIONS |
|
|
92,252 |
|
|
5.8 |
|
|
|
133,823 |
|
|
8.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
INTEREST AND OTHER |
|
|
(8,429 |
) |
|
(0.5 |
) |
|
|
(12,763 |
) |
|
(0.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
EARNINGS BEFORE INCOME TAXES |
|
|
100,681 |
|
|
6.3 |
|
|
|
146,586 |
|
|
8.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
INCOME TAXES |
|
|
21,258 |
|
|
1.3 |
|
|
|
25,487 |
|
|
1.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
NET EARNINGS |
|
|
79,423 |
|
|
5.0 |
|
|
|
121,099 |
|
|
7.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
LESS NET EARNINGS ATTRIBUTABLE TO NONCONTROLLING INTEREST |
|
|
(670 |
) |
|
— |
|
|
|
(308 |
) |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
NET EARNINGS ATTRIBUTABLE TO CONTROLLING INTEREST |
|
$ |
78,753 |
|
|
4.9 |
|
|
$ |
120,791 |
|
|
7.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
EARNINGS PER SHARE - BASIC |
|
$ |
1.30 |
|
|
|
|
$ |
1.96 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
EARNINGS PER SHARE – DILUTED |
|
$ |
1.30 |
|
|
|
|
$ |
1.96 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
COMPREHENSIVE INCOME |
|
$ |
82,604 |
|
|
|
|
$ |
119,969 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
LESS COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST |
|
|
(637 |
) |
|
|
|
|
(591 |
) |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO CONTROLLING INTEREST |
|
$ |
81,967 |
|
|
|
|
$ |
119,378 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND RECONCILIATION TO ADJUSTED EBITDA BY SEGMENT (UNAUDITED)
FOR THE THREE MONTHS ENDED |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Quarter Period and Year to Date 2025 |
||||||||||||||||||||||
(In thousands) |
|
Retail |
|
Packaging |
|
Construction |
|
All Other |
|
Corporate |
|
Total |
||||||||||||
|
|
$ |
607,383 |
|
|
$ |
410,008 |
|
|
$ |
515,940 |
|
|
$ |
60,298 |
|
|
$ |
1,890 |
|
|
$ |
1,595,519 |
|
COST OF GOODS SOLD |
|
|
526,088 |
|
|
|
340,434 |
|
|
|
425,140 |
|
|
|
49,666 |
|
|
|
(14,005 |
) |
|
|
1,327,323 |
|
GROSS PROFIT |
|
|
81,295 |
|
|
|
69,574 |
|
|
|
90,800 |
|
|
|
10,632 |
|
|
|
15,895 |
|
|
|
268,196 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
55,355 |
|
|
|
47,769 |
|
|
|
62,784 |
|
|
|
8,462 |
|
|
|
1,884 |
|
|
|
176,254 |
|
NET LOSS (GAIN) ON DISPOSITION AND IMPAIRMENT OF ASSETS |
|
|
24 |
|
|
|
32 |
|
|
|
120 |
|
|
|
— |
|
|
|
(252 |
) |
|
|
(76 |
) |
OTHER (GAINS) LOSSES, NET |
|
|
(218 |
) |
|
|
— |
|
|
|
80 |
|
|
|
(54 |
) |
|
|
(42 |
) |
|
|
(234 |
) |
EARNINGS FROM OPERATIONS |
|
|
26,134 |
|
|
|
21,773 |
|
|
|
27,816 |
|
|
|
2,224 |
|
|
|
14,305 |
|
|
|
92,252 |
|
INTEREST AND OTHER |
|
|
(60 |
) |
|
|
328 |
|
|
|
(1 |
) |
|
|
(947 |
) |
|
|
(7,749 |
) |
|
|
(8,429 |
) |
EARNINGS BEFORE INCOME TAXES |
|
|
26,194 |
|
|
|
21,445 |
|
|
|
27,817 |
|
|
|
3,171 |
|
|
|
22,054 |
|
|
|
100,681 |
|
INCOME TAXES |
|
|
5,531 |
|
|
|
4,528 |
|
|
|
5,873 |
|
|
|
669 |
|
|
|
4,657 |
|
|
|
21,258 |
|
NET EARNINGS |
|
$ |
20,663 |
|
|
$ |
16,917 |
|
|
$ |
21,944 |
|
|
$ |
2,502 |
|
|
$ |
17,397 |
|
|
$ |
79,423 |
|
INTEREST AND OTHER |
|
|
(60 |
) |
|
|
328 |
|
|
|
(1 |
) |
|
|
(947 |
) |
|
|
(7,749 |
) |
|
|
(8,429 |
) |
INCOME TAXES |
|
|
5,531 |
|
|
|
4,528 |
|
|
|
5,873 |
|
|
|
669 |
|
|
|
4,657 |
|
|
|
21,258 |
|
EXPENSES ASSOCIATED WITH SHARE-BASED COMPENSATION ARRANGEMENTS |
|
|
1,424 |
|
|
|
2,164 |
|
|
|
2,825 |
|
|
|
264 |
|
|
|
4,884 |
|
|
|
11,561 |
|
NET LOSS (GAIN) ON DISPOSITION AND IMPAIRMENT OF ASSETS |
|
|
24 |
|
|
|
32 |
|
|
|
120 |
|
|
|
— |
|
|
|
(252 |
) |
|
|
(76 |
) |
GAIN FROM REDUCTION OF ESTIMATED EARNOUT LIABILITY |
|
|
— |
|
|
|
— |
|
|
|
(344 |
) |
|
|
— |
|
|
|
— |
|
|
|
(344 |
) |
DEPRECIATION EXPENSE |
|
|
7,310 |
|
|
|
8,897 |
|
|
|
6,191 |
|
|
|
944 |
|
|
|
9,599 |
|
|
|
32,941 |
|
AMORTIZATION OF INTANGIBLES |
|
|
957 |
|
|
|
2,179 |
|
|
|
702 |
|
|
|
1,601 |
|
|
|
378 |
|
|
|
5,817 |
|
ADJUSTED EBITDA |
|
$ |
35,849 |
|
|
$ |
35,045 |
|
|
$ |
37,310 |
|
|
$ |
5,033 |
|
|
$ |
28,914 |
|
|
$ |
142,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ADJUSTED EBITDA AS A PERCENTAGE OF |
|
|
5.9 |
% |
|
|
8.5 |
% |
|
|
7.2 |
% |
|
|
8.3 |
% |
|
|
* |
|
|
8.9 |
% |
|
* Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND RECONCILIATION TO ADJUSTED EBITDA BY SEGMENT (UNAUDITED)
FOR THE THREE MONTHS ENDED |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Quarter Period and Year to Date 2024 |
||||||||||||||||||||||
(In thousands) |
|
Retail |
|
Packaging |
|
Construction |
|
All Other |
|
Corporate |
|
Total |
||||||||||||
|
|
$ |
628,765 |
|
|
$ |
424,418 |
|
|
$ |
517,896 |
|
|
$ |
66,947 |
|
|
$ |
940 |
|
|
$ |
1,638,966 |
|
COST OF GOODS SOLD |
|
|
527,641 |
|
|
|
338,978 |
|
|
|
403,561 |
|
|
|
49,002 |
|
|
|
(6,294 |
) |
|
|
1,312,888 |
|
GROSS PROFIT |
|
|
101,124 |
|
|
|
85,440 |
|
|
|
114,335 |
|
|
|
17,945 |
|
|
|
7,234 |
|
|
|
326,078 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
55,610 |
|
|
|
53,941 |
|
|
|
69,150 |
|
|
|
13,391 |
|
|
|
(33 |
) |
|
|
192,059 |
|
NET (GAIN) LOSS ON DISPOSITION AND IMPAIRMENT OF ASSETS |
|
|
(272 |
) |
|
|
253 |
|
|
|
(1 |
) |
|
|
(9 |
) |
|
|
(202 |
) |
|
|
(231 |
) |
OTHER (GAINS) LOSSES, NET |
|
|
(194 |
) |
|
|
— |
|
|
|
(156 |
) |
|
|
690 |
|
|
|
87 |
|
|
|
427 |
|
EARNINGS FROM OPERATIONS |
|
|
45,980 |
|
|
|
31,246 |
|
|
|
45,342 |
|
|
|
3,873 |
|
|
|
7,382 |
|
|
|
133,823 |
|
INTEREST AND OTHER |
|
|
(94 |
) |
|
|
588 |
|
|
|
(11 |
) |
|
|
(3,591 |
) |
|
|
(9,655 |
) |
|
|
(12,763 |
) |
EARNINGS BEFORE INCOME TAXES |
|
|
46,074 |
|
|
|
30,658 |
|
|
|
45,353 |
|
|
|
7,464 |
|
|
|
17,037 |
|
|
|
146,586 |
|
INCOME TAXES |
|
|
8,011 |
|
|
|
5,330 |
|
|
|
7,885 |
|
|
|
1,298 |
|
|
|
2,963 |
|
|
|
25,487 |
|
NET EARNINGS |
|
$ |
38,063 |
|
|
$ |
25,328 |
|
|
$ |
37,468 |
|
|
$ |
6,166 |
|
|
$ |
14,074 |
|
|
$ |
121,099 |
|
INTEREST AND OTHER |
|
|
(94 |
) |
|
|
588 |
|
|
|
(11 |
) |
|
|
(3,591 |
) |
|
|
(9,655 |
) |
|
|
(12,763 |
) |
INCOME TAXES |
|
|
8,011 |
|
|
|
5,330 |
|
|
|
7,885 |
|
|
|
1,298 |
|
|
|
2,963 |
|
|
|
25,487 |
|
EXPENSES ASSOCIATED WITH SHARE-BASED COMPENSATION ARRANGEMENTS |
|
|
1,688 |
|
|
|
2,189 |
|
|
|
2,465 |
|
|
|
299 |
|
|
|
4,636 |
|
|
|
11,277 |
|
NET (GAIN) LOSS ON DISPOSITION AND IMPAIRMENT OF ASSETS |
|
|
(272 |
) |
|
|
253 |
|
|
|
(1 |
) |
|
|
(9 |
) |
|
|
(202 |
) |
|
|
(231 |
) |
DEPRECIATION EXPENSE |
|
|
6,965 |
|
|
|
8,469 |
|
|
|
5,384 |
|
|
|
789 |
|
|
|
8,412 |
|
|
|
30,019 |
|
AMORTIZATION OF INTANGIBLES |
|
|
998 |
|
|
|
2,192 |
|
|
|
702 |
|
|
|
1,534 |
|
|
|
456 |
|
|
|
5,882 |
|
ADJUSTED EBITDA |
|
$ |
55,359 |
|
|
$ |
44,349 |
|
|
$ |
53,892 |
|
|
$ |
6,486 |
|
|
$ |
20,684 |
|
|
$ |
180,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
ADJUSTED EBITDA AS A PERCENTAGE OF |
|
|
8.8 |
% |
|
|
10.4 |
% |
|
|
10.4 |
% |
|
|
9.7 |
% |
|
|
* |
|
|
11.0 |
% |
|
* Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) MARCH 2025/2024 |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
2025 |
2024 |
|
LIABILITIES AND EQUITY |
|
2025 |
2024 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
903,562 |
|
|
979,746 |
|
Accounts payable |
|
$ |
277,690 |
|
$ |
254,902 |
|
|
Restricted cash |
|
|
1,061 |
|
|
761 |
|
|
Accrued liabilities and other |
|
|
214,751 |
|
|
226,065 |
|
Investments |
|
|
30,725 |
|
|
36,978 |
|
|
Current portion of debt |
|
|
4,085 |
|
|
44,051 |
|
Accounts receivable |
|
|
712,990 |
|
|
713,414 |
|
|
|
|
|
|
|
|
|
|
Inventories |
|
|
754,913 |
|
|
745,295 |
|
|
|
|
|
|
|
|
|
|
Other current assets |
|
|
61,140 |
|
|
38,221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS |
|
|
2,464,391 |
|
|
2,514,415 |
|
|
TOTAL CURRENT LIABILITIES |
|
|
496,526 |
|
|
525,018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS |
|
|
266,949 |
|
|
258,537 |
|
|
LONG-TERM DEBT AND FINANCE LEASE OBLIGATIONS |
|
|
229,936 |
|
|
233,046 |
|
INTANGIBLE ASSETS, NET |
|
|
495,921 |
|
|
511,127 |
|
|
OTHER LIABILITIES |
|
|
159,488 |
|
|
185,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEMPORARY EQUITY |
|
|
5,280 |
|
|
19,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT, NET |
|
|
923,025 |
|
|
794,560 |
|
|
SHAREHOLDERS' EQUITY |
|
|
3,259,056 |
|
|
3,116,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
4,150,286 |
|
$ |
4,078,639 |
|
|
TOTAL LIABILITIES AND EQUITY |
|
$ |
4,150,286 |
|
$ |
4,078,639 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) FOR THE THREE MONTHS ENDED MARCH 2025/2024 |
||||||||||
|
|
|
|
|
|
|
|
|
||
(In thousands) |
|
|
2025 |
|
|
|
|
2024 |
|
|
CASH FLOWS USED IN OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
||
Net earnings |
|
$ |
79,423 |
|
|
|
$ |
121,099 |
|
|
Adjustments to reconcile net earnings to net cash from operating activities: |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||
Depreciation |
|
|
32,941 |
|
|
|
|
30,019 |
|
|
Amortization of intangibles |
|
|
5,817 |
|
|
|
|
5,882 |
|
|
Expense associated with share-based and grant compensation arrangements |
|
|
11,561 |
|
|
|
|
11,277 |
|
|
Deferred income taxes |
|
|
(17 |
) |
|
|
|
119 |
|
|
Unrealized loss (gain) on investment and other |
|
|
672 |
|
|
|
|
(2,130 |
) |
|
Equity in loss of investee |
|
|
19 |
|
|
|
|
594 |
|
|
Net gain on sale, disposition and impairment of assets |
|
|
(76 |
) |
|
|
|
(231 |
) |
|
Gain from reduction of estimated earnout liability |
|
|
(344 |
) |
|
|
|
— |
|
|
Changes in: |
|
|
|
|
|
|
|
|
||
Accounts receivable |
|
|
(211,709 |
) |
|
|
|
(164,613 |
) |
|
Inventories |
|
|
(33,830 |
) |
|
|
|
(17,788 |
) |
|
Accounts payable |
|
|
52,902 |
|
|
|
|
52,264 |
|
|
Accrued liabilities and other |
|
|
(46,166 |
) |
|
|
|
(53,290 |
) |
|
|
|
|
(108,807 |
) |
|
|
|
(16,798 |
) |
|
|
|
|
|
|
|
|
|
|
||
CASH FLOWS USED IN INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
||
Purchases of property, plant, and equipment |
|
|
(67,268 |
) |
|
|
|
(49,148 |
) |
|
Proceeds from sale of property, plant and equipment |
|
|
758 |
|
|
|
|
1,344 |
|
|
Acquisitions, net of cash received and purchase of equity method investment |
|
|
(3,705 |
) |
|
|
|
— |
|
|
Purchases of investments |
|
|
(7,191 |
) |
|
|
|
(9,352 |
) |
|
Proceeds from sale of investments |
|
|
2,304 |
|
|
|
|
4,300 |
|
|
Other |
|
|
(448 |
) |
|
|
|
(3,206 |
) |
|
|
|
|
(75,550 |
) |
|
|
|
(56,062 |
) |
|
|
|
|
|
|
|
|
|
|
||
CASH FLOWS USED IN FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
||
Borrowings under revolving credit facilities |
|
|
4,798 |
|
|
|
|
5,100 |
|
|
Repayments under revolving credit facilities |
|
|
(4,752 |
) |
|
|
|
(4,278 |
) |
|
Repayment of debt on behalf of investee |
|
|
— |
|
|
|
|
(6,303 |
) |
|
Contingent consideration payments and other |
|
|
(221 |
) |
|
|
|
(3,779 |
) |
|
Proceeds from issuance of common stock |
|
|
650 |
|
|
|
|
654 |
|
|
Dividends paid to shareholders |
|
|
(21,322 |
) |
|
|
|
(20,411 |
) |
|
Distributions to noncontrolling interest |
|
|
— |
|
|
|
|
(3,331 |
) |
|
Payments to taxing authorities in connection with shares directly withheld from employees |
|
|
(9,547 |
) |
|
|
|
(17,838 |
) |
|
Repurchase of common stock |
|
|
(60,553 |
) |
|
|
|
(18,798 |
) |
|
Other |
|
|
21 |
|
|
|
|
16 |
|
|
|
|
|
(90,926 |
) |
|
|
|
(68,968 |
) |
|
|
|
|
|
|
|
|
|
|
||
Effect of exchange rate changes on cash |
|
|
312 |
|
|
|
|
79 |
|
|
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
|
(274,971 |
) |
|
|
|
(141,749 |
) |
|
|
|
|
|
|
|
|
|
|
||
ALL CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
|
|
1,179,594 |
|
|
|
|
1,122,256 |
|
|
|
|
|
|
|
|
|
|
|
||
ALL CASH AND CASH EQUIVALENTS, END OF PERIOD |
|
$ |
904,623 |
|
|
|
$ |
980,507 |
|
|
|
|
|
|
|
|
|
|
|
||
Reconciliation of cash and cash equivalents and restricted cash: |
|
|
|
|
|
|
|
|
||
Cash and cash equivalents, beginning of period |
|
$ |
1,171,828 |
|
|
|
$ |
1,118,329 |
|
|
Restricted cash, beginning of period |
|
|
7,766 |
|
|
|
|
3,927 |
|
|
All cash and cash equivalents, beginning of period |
|
$ |
1,179,594 |
|
|
|
$ |
1,122,256 |
|
|
|
|
|
|
|
|
|
|
|
||
Cash and cash equivalents, end of period |
|
$ |
903,562 |
|
|
|
$ |
979,746 |
|
|
Restricted cash, end of period |
|
|
1,061 |
|
|
|
|
761 |
|
|
All cash and cash equivalents, end of period |
|
$ |
904,623 |
|
|
|
$ |
980,507 |
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250428059836/en/
Director of Investor Relations
(804) 337-8217
Source: