XML 21 R7.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Jan. 28, 2023
Jan. 29, 2022
Jan. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 528,642,000 $ 688,546,000 $ 271,815,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 108,588,000 96,022,000 100,040,000
Non-cash operating lease cost 75,185,000 72,479,000 64,132,000
Tradename impairment     20,459,000
Asset impairments 24,186,000 9,630,000 6,484,000
Loss on sale leaseback transaction     9,352,000
Amortization of debt discount 0 28,816,000 42,372,000
Stock-based compensation expense 43,546,000 48,478,000 145,704,000
Non-cash compensation related to consolidated variable interest entities 4,470,000    
Non-cash finance lease interest expense 32,051,000 26,412,000 24,011,000
Product recalls 560,000 1,940,000 7,370,000
Deferred income taxes (91,988,000) (6,921,000) (4,920,000)
(Gain) loss on extinguishment of debt 169,578,000 29,138,000 (152,000)
Share of equity method investments losses 2,055,000 8,214,000 888,000
Other non-cash items 5,249,000 (6,649,000) 3,998,000
Cash paid attributable to accretion of debt discount upon settlement of debt   (55,243,000) (84,003,000)
Change in assets and liabilities:      
Accounts receivable (1,846,000) 1,564,000 (10,485,000)
Merchandise inventories (77,193,000) (190,074,000) (104,621,000)
Prepaid expense and other assets (102,521,000) (49,555,000) (67,349,000)
Landlord assets under construction-net of tenant allowances (51,369,000) (68,454,000) (69,508,000)
Accounts payable and accrued expenses (56,264,000) 43,435,000 63,583,000
Deferred revenue and customer deposits (62,086,000) 107,306,000 116,205,000
Other current liabilities (37,653,000) (9,778,000) 43,856,000
Current and non-current operating lease liabilities (76,968,000) (77,252,000) (58,920,000)
Other non-current obligations (32,499,000) (35,940,000) (19,541,000)
Net cash provided by operating activities 403,687,000 662,114,000 500,770,000
CASH FLOWS FROM INVESTING ACTIVITIES      
Capital expenditures (173,642,000) (185,383,000) (111,126,000)
Proceeds from sale of asset 5,287,000   25,006,000
Equity method investments (2,713,000) (8,970,000) (80,723,000)
Acquisition of business and assets     (17,900,000)
Deposits on asset under construction     (12,857,000)
Net cash used in investing activities (171,068,000) (194,353,000) (197,600,000)
CASH FLOWS FROM FINANCING ACTIVITIES      
Borrowings under asset based credit facility     359,401,000
Repayments under asset based credit facility     (359,401,000)
Borrowings under term loans 500,000,000 2,000,000,000  
Repayments under term loans (21,250,000) (5,000,000)  
Borrowings under real estate loans 16,000,000    
Repayments under real estate loans (10,000)    
Borrowings under promissory and equipment security notes     12,857,000
Repayments under promissory and equipment security notes (13,863,000) (22,949,000) (34,456,000)
Repayments of convertible senior notes (13,064,000) (335,729,000) (215,846,000)
Repayment under convertible senior notes repurchase obligation (395,372,000)    
Debt extinguishment costs (8,059,000)    
Debt issuance costs (28,069,000) (26,411,000)  
Principal payments under finance lease agreements-net of tenant allowances (10,146,000) (14,158,000) (12,498,000)
Proceeds from termination of convertible senior note hedges 231,796,000    
Payments for termination of common stock warrants (390,934,000)    
Repurchases of common stock (1,000,000,000)    
Proceeds from exercise of stock options 231,297,000 32,045,000 14,377,000
Tax withholdings related to issuance of stock-based awards (803,000) (20,671,000) (8,348,000)
Net cash provided by (used in) financing activities (902,477,000) 1,607,127,000 (243,914,000)
Effects of foreign currency exchange rate translation (243,000) (95,000) 157,000
Net increase (decrease) in cash and cash equivalents, restricted cash and restricted cash equivalents (670,101,000) 2,074,793,000 59,413,000
Cash and cash equivalents, restricted cash and restricted cash equivalents      
Beginning of period-cash and cash equivalents 2,177,889,000 100,446,000 47,658,000
Beginning of period-restricted cash equivalents (acquisition related escrow deposits) 3,975,000 6,625,000  
Beginning of period-cash and cash equivalents and restricted cash equivalents 2,181,864,000 107,071,000 47,658,000
End of period-cash and cash equivalents 1,508,101,000 2,177,889,000 100,446,000
End of period-restricted cash 3,662,000    
End of period-restricted cash equivalents (acquisition related escrow deposits)   3,975,000 6,625,000
End of period-cash and cash equivalents , restricted cash and restricted cash equivalents 1,511,763,000 2,181,864,000 107,071,000
Cash paid for interest 133,821,000 39,466,000 27,249,000
Cash paid for taxes 41,355,000 158,910,000 74,219,000
Non-cash transactions:      
Property and equipment additions in accounts payable and accrued expenses at period-end 17,755,000 14,651,000 28,377,000
Property and equipment additions acquired under real estate loans 2,000,000    
Landlord asset additions in accounts payable and accrued expenses at period-end 1,229,000 13,180,000 19,943,000
Reclassification of assets from landlord assets under construction to finance lease right-of-use assets 220,236,000 61,900,000 68,459,000
Extinguishment of convertible senior notes related to repurchase obligation (261,988,000)    
Financing liability and embedded derivative arising from convertible senior notes repurchase 405,577,000    
Shares issued on settlement of convertible senior notes (14,705,000) (901,379,000) (315,708,000)
Shares received on exercise of call option under bond hedge upon settlement of convertible senior notes 14,705,000 $ 880,207,000 315,713,000
Conversion of loan receivables into equity of consolidated variable interest entities $ 27,096,000    
Promissory notes forgiven in exchange for assets     65,857,000
Conversion of loan receivables into equity method investments     $ 20,219,000