XML 16 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Oct. 01, 2017
Cash flows from operating activities:    
Net income $ 441,284 $ 34,753
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 94,649 91,690
Share-based compensation 14,401 16,356
Impairment of long-lived assets 2,156 1,804
Deferred income tax (1,527) 945
Non-cash rental income, net (10,868) (8,348)
Net receipt of deferred vendor incentives 2,689 4,547
System optimization (gains) losses, net (8) 39,749
Gain on sale of investments, net (450,000) (1,807)
Distributions received from TimWen joint venture 9,060 5,524
Equity in earnings in joint ventures, net (5,810) (6,113)
Long-term debt-related activities, net 16,860 9,051
Other, net 4,596 2,023
Changes in operating assets and liabilities:    
Accounts and notes receivable, net 11,382 (14,193)
Inventories (82) (44)
Prepaid expenses and other current assets 2,754 (1,281)
Advertising funds restricted assets and liabilities 8,879 (15,823)
Accounts payable (559) (1,557)
Accrued expenses and other current liabilities 89,806 3,039
Net cash provided by operating activities 229,662 160,315
Cash flows from investing activities:    
Capital expenditures (39,717) (53,711)
Acquisitions (21,401) (86,788)
Dispositions 2,863 80,058
Proceeds from sale of investments 450,000 3,282
Notes receivable, net (283) (4,174)
Payments for investments (13) (375)
Net cash provided by (used in) investing activities 391,449 (61,708)
Cash flows from financing activities:    
Proceeds from long-term debt 934,837 22,675
Repayments of long-term debt (893,039) (42,966)
Deferred financing costs (17,340) (1,069)
Repurchases of common stock (140,199) (90,065)
Dividends (60,786) (51,464)
Proceeds from stock option exercises 42,299 10,419
Payments related to tax withholding for share-based compensation (10,464) (4,484)
Contingent consideration payment (6,269) 0
Net cash used in financing activities (150,961) (156,954)
Net cash provided by (used in) operations before effect of exchange rate changes on cash 470,150 (58,347)
Effect of exchange rate changes on cash (2,195) 6,910
Net increase (decrease) in cash, cash equivalents and restricted cash 467,955 (51,437)
Cash, cash equivalents and restricted cash at beginning of period 212,824 275,949
Cash, cash equivalents and restricted cash at end of period 680,779 224,512
Detail of cash flows from operating activities:    
Loss on early extinguishment of debt 11,475 0
Accretion of long-term debt 940 927
Amortization of deferred financing costs 4,445 5,954
Reclassification of unrealized losses on cash flow hedges 0 2,170
Long-term debt-related activities, net 16,860 9,051
Cash paid for:    
Interest 103,240 93,701
Income taxes, net of refunds 5,925 22,092
Supplemental non-cash investing and financing activities:    
Capital expenditures included in accounts payable 9,588 9,621
Capitalized lease obligations 6,569 239,721
Accrued debt issuance costs 332 0
Reconciliation of cash, cash equivalents and restricted cash at end of period:    
Total cash, cash equivalents and restricted cash $ 212,824 $ 275,949